{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Intro","RAB input","TAB input","RAB tracking","RAB tracking summary","TAB tracking","Tracking output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":8,"defined_names":256,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"RAB input","index":1,"n_rows":563,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[[24,4,25,4],[455,4,456,4],[510,4,511,4],[1,17,1,18]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8) & \" - RAB input - Elec DNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"AusNet - RAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue",null,null,null,null,null,null,null,"ASD Amendments"]
[]
[null,null,null,null,"Year",{"$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$9-2)","v":2009},{"$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":2010},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":2011},{"$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$4, 2)+1))),\nIF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),VALUE(H4+1))))","v":2012},{"$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$4, 2)+1))),\nIF(LEN(I4)>4,CONCATENATE(LEFT(I4,4)+1&\"-\"&IF(RIGHT(I4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(I4, 2)=\"99\", \"00\", RIGHT(I4,2)+1)),VALUE(I4+1))))","v":2013},{"$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$4, 2)+1))),\nIF(LEN(J4)>4,CONCATENATE(LEFT(J4,4)+1&\"-\"&IF(RIGHT(J4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(J4, 2)=\"99\", \"00\", RIGHT(J4,2)+1)),VALUE(J4+1))))","v":2014},{"$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$4, 2)+1))),\nIF(LEN(K4)>4,CONCATENATE(LEFT(K4,4)+1&\"-\"&IF(RIGHT(K4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(K4, 2)=\"99\", \"00\", RIGHT(K4,2)+1)),VALUE(K4+1))))","v":2015},{"$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$4, 2)+1))),\nIF(LEN(L4)>4,CONCATENATE(LEFT(L4,4)+1&\"-\"&IF(RIGHT(L4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(L4, 2)=\"99\", \"00\", RIGHT(L4,2)+1)),VALUE(L4+1))))","v":2016},{"$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$4, 2)+1))),\nIF(LEN(M4)>4,CONCATENATE(LEFT(M4,4)+1&\"-\"&IF(RIGHT(M4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(M4, 2)=\"99\", \"00\", RIGHT(M4,2)+1)),VALUE(M4+1))))","v":2017},{"$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$4, 2)+1))),\nIF(LEN(N4)>4,CONCATENATE(LEFT(N4,4)+1&\"-\"&IF(RIGHT(N4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(N4, 2)=\"99\", \"00\", RIGHT(N4,2)+1)),VALUE(N4+1))))","v":2018},{"$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$4, 2)+1))),\nIF(LEN(O4)>4,CONCATENATE(LEFT(O4,4)+1&\"-\"&IF(RIGHT(O4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(O4, 2)=\"99\", \"00\", RIGHT(O4,2)+1)),VALUE(O4+1))))","v":2019},{"$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$4, 2)+1))),\nIF(LEN(P4)>4,CONCATENATE(LEFT(P4,4)+1&\"-\"&IF(RIGHT(P4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(P4, 2)=\"99\", \"00\", RIGHT(P4,2)+1)),VALUE(P4+1))))","v":2020},{"$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$4, 2)+1))),\nIF(LEN(Q4)>4,CONCATENATE(LEFT(Q4,4)+1&\"-\"&IF(RIGHT(Q4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Q4, 2)=\"99\", \"00\", RIGHT(Q4,2)+1)),VALUE(Q4+1))))","v":2021},{"$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$4, 2)+1))),\nIF(LEN(R4)>4,CONCATENATE(LEFT(R4,4)+1&\"-\"&IF(RIGHT(R4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(R4, 2)=\"99\", \"00\", RIGHT(R4,2)+1)),VALUE(R4+1))))","v":"2021-22"},{"$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$4, 2)+1))),\nIF(LEN(S4)>4,CONCATENATE(LEFT(S4,4)+1&\"-\"&IF(RIGHT(S4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(S4, 2)=\"99\", \"00\", RIGHT(S4,2)+1)),VALUE(S4+1))))","v":"2022-23"},{"$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$4, 2)+1))),\nIF(LEN(T4)>4,CONCATENATE(LEFT(T4,4)+1&\"-\"&IF(RIGHT(T4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(T4, 2)=\"99\", \"00\", RIGHT(T4,2)+1)),VALUE(T4+1))))","v":"2023-24"},{"$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$4, 2)+1))),\nIF(LEN(U4)>4,CONCATENATE(LEFT(U4,4)+1&\"-\"&IF(RIGHT(U4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(U4, 2)=\"99\", \"00\", RIGHT(U4,2)+1)),VALUE(U4+1))))","v":"2024-25"},{"$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$4, 2)+1))),\nIF(LEN(V4)>4,CONCATENATE(LEFT(V4,4)+1&\"-\"&IF(RIGHT(V4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(V4, 2)=\"99\", \"00\", RIGHT(V4,2)+1)),VALUE(V4+1))))","v":"2025-26"},{"$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$4, 2)+1))),\nIF(LEN(W4)>4,CONCATENATE(LEFT(W4,4)+1&\"-\"&IF(RIGHT(W4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(W4, 2)=\"99\", \"00\", RIGHT(W4,2)+1)),VALUE(W4+1))))","v":"2026-27"},{"$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$4, 2)+1))),\nIF(LEN(X4)>4,CONCATENATE(LEFT(X4,4)+1&\"-\"&IF(RIGHT(X4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(X4, 2)=\"99\", \"00\", RIGHT(X4,2)+1)),VALUE(X4+1))))","v":"2027-28"},{"$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$4, 2)+1))),\nIF(LEN(Y4)>4,CONCATENATE(LEFT(Y4,4)+1&\"-\"&IF(RIGHT(Y4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Y4, 2)=\"99\", \"00\", RIGHT(Y4,2)+1)),VALUE(Y4+1))))","v":"2028-29"},{"$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$4, 2)+1))),\nIF(LEN(Z4)>4,CONCATENATE(LEFT(Z4,4)+1&\"-\"&IF(RIGHT(Z4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Z4, 2)=\"99\", \"00\", RIGHT(Z4,2)+1)),VALUE(Z4+1))))","v":"2029-30"},{"$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$4, 2)+1))),\nIF(LEN(AA4)>4,CONCATENATE(LEFT(AA4,4)+1&\"-\"&IF(RIGHT(AA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AA4, 2)=\"99\", \"00\", RIGHT(AA4,2)+1)),VALUE(AA4+1))))","v":"2030-31"},{"$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$4, 2)+1))),\nIF(LEN(AB4)>4,CONCATENATE(LEFT(AB4,4)+1&\"-\"&IF(RIGHT(AB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AB4, 2)=\"99\", \"00\", RIGHT(AB4,2)+1)),VALUE(AB4+1))))","v":"2031-32"},{"$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$4, 2)+1))),\nIF(LEN(AC4)>4,CONCATENATE(LEFT(AC4,4)+1&\"-\"&IF(RIGHT(AC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AC4, 2)=\"99\", \"00\", RIGHT(AC4,2)+1)),VALUE(AC4+1))))","v":"2032-33"},{"$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$4, 2)+1))),\nIF(LEN(AD4)>4,CONCATENATE(LEFT(AD4,4)+1&\"-\"&IF(RIGHT(AD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AD4, 2)=\"99\", \"00\", RIGHT(AD4,2)+1)),VALUE(AD4+1))))","v":"2033-34"},{"$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$4, 2)+1))),\nIF(LEN(AE4)>4,CONCATENATE(LEFT(AE4,4)+1&\"-\"&IF(RIGHT(AE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AE4, 2)=\"99\", \"00\", RIGHT(AE4,2)+1)),VALUE(AE4+1))))","v":"2034-35"},{"$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$4, 2)+1))),\nIF(LEN(AF4)>4,CONCATENATE(LEFT(AF4,4)+1&\"-\"&IF(RIGHT(AF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AF4, 2)=\"99\", \"00\", RIGHT(AF4,2)+1)),VALUE(AF4+1))))","v":"2035-36"},{"$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$4, 2)+1))),\nIF(LEN(AG4)>4,CONCATENATE(LEFT(AG4,4)+1&\"-\"&IF(RIGHT(AG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AG4, 2)=\"99\", \"00\", RIGHT(AG4,2)+1)),VALUE(AG4+1))))","v":"2036-37"},{"$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$4, 2)+1))),\nIF(LEN(AH4)>4,CONCATENATE(LEFT(AH4,4)+1&\"-\"&IF(RIGHT(AH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AH4, 2)=\"99\", \"00\", RIGHT(AH4,2)+1)),VALUE(AH4+1))))","v":"2037-38"},{"$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$4, 2)+1))),\nIF(LEN(AI4)>4,CONCATENATE(LEFT(AI4,4)+1&\"-\"&IF(RIGHT(AI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AI4, 2)=\"99\", \"00\", RIGHT(AI4,2)+1)),VALUE(AI4+1))))","v":"2038-39"},{"$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$4, 2)+1))),\nIF(LEN(AJ4)>4,CONCATENATE(LEFT(AJ4,4)+1&\"-\"&IF(RIGHT(AJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AJ4, 2)=\"99\", \"00\", RIGHT(AJ4,2)+1)),VALUE(AJ4+1))))","v":"2039-40"},{"$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$4, 2)+1))),\nIF(LEN(AK4)>4,CONCATENATE(LEFT(AK4,4)+1&\"-\"&IF(RIGHT(AK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AK4, 2)=\"99\", \"00\", RIGHT(AK4,2)+1)),VALUE(AK4+1))))","v":"2040-41"},{"$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$4, 2)+1))),\nIF(LEN(AL4)>4,CONCATENATE(LEFT(AL4,4)+1&\"-\"&IF(RIGHT(AL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AL4, 2)=\"99\", \"00\", RIGHT(AL4,2)+1)),VALUE(AL4+1))))","v":"2041-42"},{"$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$4, 2)+1))),\nIF(LEN(AM4)>4,CONCATENATE(LEFT(AM4,4)+1&\"-\"&IF(RIGHT(AM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AM4, 2)=\"99\", \"00\", RIGHT(AM4,2)+1)),VALUE(AM4+1))))","v":"2042-43"},{"$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$4, 2)+1))),\nIF(LEN(AN4)>4,CONCATENATE(LEFT(AN4,4)+1&\"-\"&IF(RIGHT(AN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AN4, 2)=\"99\", \"00\", RIGHT(AN4,2)+1)),VALUE(AN4+1))))","v":"2043-44"},{"$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$4, 2)+1))),\nIF(LEN(AO4)>4,CONCATENATE(LEFT(AO4,4)+1&\"-\"&IF(RIGHT(AO4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AO4, 2)=\"99\", \"00\", RIGHT(AO4,2)+1)),VALUE(AO4+1))))","v":"2044-45"},{"$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$4, 2)+1))),\nIF(LEN(AP4)>4,CONCATENATE(LEFT(AP4,4)+1&\"-\"&IF(RIGHT(AP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AP4, 2)=\"99\", \"00\", RIGHT(AP4,2)+1)),VALUE(AP4+1))))","v":"2045-46"},{"$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$4, 2)+1))),\nIF(LEN(AQ4)>4,CONCATENATE(LEFT(AQ4,4)+1&\"-\"&IF(RIGHT(AQ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AQ4, 2)=\"99\", \"00\", RIGHT(AQ4,2)+1)),VALUE(AQ4+1))))","v":"2046-47"},{"$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$4, 2)+1))),\nIF(LEN(AR4)>4,CONCATENATE(LEFT(AR4,4)+1&\"-\"&IF(RIGHT(AR4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AR4, 2)=\"99\", \"00\", RIGHT(AR4,2)+1)),VALUE(AR4+1))))","v":"2047-48"},{"$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$4, 2)+1))),\nIF(LEN(AS4)>4,CONCATENATE(LEFT(AS4,4)+1&\"-\"&IF(RIGHT(AS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AS4, 2)=\"99\", \"00\", RIGHT(AS4,2)+1)),VALUE(AS4+1))))","v":"2048-49"},{"$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$4, 2)+1))),\nIF(LEN(AT4)>4,CONCATENATE(LEFT(AT4,4)+1&\"-\"&IF(RIGHT(AT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AT4, 2)=\"99\", \"00\", RIGHT(AT4,2)+1)),VALUE(AT4+1))))","v":"2049-50"},{"$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$4, 2)+1))),\nIF(LEN(AU4)>4,CONCATENATE(LEFT(AU4,4)+1&\"-\"&IF(RIGHT(AU4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AU4, 2)=\"99\", \"00\", RIGHT(AU4,2)+1)),VALUE(AU4+1))))","v":"2050-51"},{"$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$4, 2)+1))),\nIF(LEN(AV4)>4,CONCATENATE(LEFT(AV4,4)+1&\"-\"&IF(RIGHT(AV4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AV4, 2)=\"99\", \"00\", RIGHT(AV4,2)+1)),VALUE(AV4+1))))","v":"2051-52"},{"$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$4, 2)+1))),\nIF(LEN(AW4)>4,CONCATENATE(LEFT(AW4,4)+1&\"-\"&IF(RIGHT(AW4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AW4, 2)=\"99\", \"00\", RIGHT(AW4,2)+1)),VALUE(AW4+1))))","v":"2052-53"},{"$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$4, 2)+1))),\nIF(LEN(AX4)>4,CONCATENATE(LEFT(AX4,4)+1&\"-\"&IF(RIGHT(AX4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AX4, 2)=\"99\", \"00\", RIGHT(AX4,2)+1)),VALUE(AX4+1))))","v":"2053-54"},{"$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$4, 2)+1))),\nIF(LEN(AY4)>4,CONCATENATE(LEFT(AY4,4)+1&\"-\"&IF(RIGHT(AY4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AY4, 2)=\"99\", \"00\", RIGHT(AY4,2)+1)),VALUE(AY4+1))))","v":"2054-55"},{"$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$4, 2)+1))),\nIF(LEN(AZ4)>4,CONCATENATE(LEFT(AZ4,4)+1&\"-\"&IF(RIGHT(AZ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AZ4, 2)=\"99\", \"00\", RIGHT(AZ4,2)+1)),VALUE(AZ4+1))))","v":"2055-56"},{"$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$4, 2)+1))),\nIF(LEN(BA4)>4,CONCATENATE(LEFT(BA4,4)+1&\"-\"&IF(RIGHT(BA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BA4, 2)=\"99\", \"00\", RIGHT(BA4,2)+1)),VALUE(BA4+1))))","v":"2056-57"},{"$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$4, 2)+1))),\nIF(LEN(BB4)>4,CONCATENATE(LEFT(BB4,4)+1&\"-\"&IF(RIGHT(BB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BB4, 2)=\"99\", \"00\", RIGHT(BB4,2)+1)),VALUE(BB4+1))))","v":"2057-58"},{"$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$4, 2)+1))),\nIF(LEN(BC4)>4,CONCATENATE(LEFT(BC4,4)+1&\"-\"&IF(RIGHT(BC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BC4, 2)=\"99\", \"00\", RIGHT(BC4,2)+1)),VALUE(BC4+1))))","v":"2058-59"},{"$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$4, 2)+1))),\nIF(LEN(BD4)>4,CONCATENATE(LEFT(BD4,4)+1&\"-\"&IF(RIGHT(BD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BD4, 2)=\"99\", \"00\", RIGHT(BD4,2)+1)),VALUE(BD4+1))))","v":"2059-60"},{"$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$4, 2)+1))),\nIF(LEN(BE4)>4,CONCATENATE(LEFT(BE4,4)+1&\"-\"&IF(RIGHT(BE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BE4, 2)=\"99\", \"00\", RIGHT(BE4,2)+1)),VALUE(BE4+1))))","v":"2060-61"},{"$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$4, 2)+1))),\nIF(LEN(BF4)>4,CONCATENATE(LEFT(BF4,4)+1&\"-\"&IF(RIGHT(BF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BF4, 2)=\"99\", \"00\", RIGHT(BF4,2)+1)),VALUE(BF4+1))))","v":"2061-62"},{"$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$4, 2)+1))),\nIF(LEN(BG4)>4,CONCATENATE(LEFT(BG4,4)+1&\"-\"&IF(RIGHT(BG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BG4, 2)=\"99\", \"00\", RIGHT(BG4,2)+1)),VALUE(BG4+1))))","v":"2062-63"},{"$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$4, 2)+1))),\nIF(LEN(BH4)>4,CONCATENATE(LEFT(BH4,4)+1&\"-\"&IF(RIGHT(BH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BH4, 2)=\"99\", \"00\", RIGHT(BH4,2)+1)),VALUE(BH4+1))))","v":"2063-64"},{"$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$4, 2)+1))),\nIF(LEN(BI4)>4,CONCATENATE(LEFT(BI4,4)+1&\"-\"&IF(RIGHT(BI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BI4, 2)=\"99\", \"00\", RIGHT(BI4,2)+1)),VALUE(BI4+1))))","v":"2064-65"},{"$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$4, 2)+1))),\nIF(LEN(BJ4)>4,CONCATENATE(LEFT(BJ4,4)+1&\"-\"&IF(RIGHT(BJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BJ4, 2)=\"99\", \"00\", RIGHT(BJ4,2)+1)),VALUE(BJ4+1))))","v":"2065-66"},{"$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$4, 2)+1))),\nIF(LEN(BK4)>4,CONCATENATE(LEFT(BK4,4)+1&\"-\"&IF(RIGHT(BK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BK4, 2)=\"99\", \"00\", RIGHT(BK4,2)+1)),VALUE(BK4+1))))","v":"2066-67"},{"$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$4, 2)+1))),\nIF(LEN(BL4)>4,CONCATENATE(LEFT(BL4,4)+1&\"-\"&IF(RIGHT(BL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BL4, 2)=\"99\", \"00\", RIGHT(BL4,2)+1)),VALUE(BL4+1))))","v":"2067-68"},{"$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$4, 2)+1))),\nIF(LEN(BM4)>4,CONCATENATE(LEFT(BM4,4)+1&\"-\"&IF(RIGHT(BM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BM4, 2)=\"99\", \"00\", RIGHT(BM4,2)+1)),VALUE(BM4+1))))","v":"2068-69"},{"$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$4, 2)+1))),\nIF(LEN(BN4)>4,CONCATENATE(LEFT(BN4,4)+1&\"-\"&IF(RIGHT(BN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BN4, 2)=\"99\", \"00\", RIGHT(BN4,2)+1)),VALUE(BN4+1))))","v":"2069-70"},{"$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$4, 2)+1))),\nIF(LEN(BO4)>4,CONCATENATE(LEFT(BO4,4)+1&\"-\"&IF(RIGHT(BO4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BO4, 2)=\"99\", \"00\", RIGHT(BO4,2)+1)),VALUE(BO4+1))))","v":"2070-71"},{"$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$4, 2)+1))),\nIF(LEN(BP4)>4,CONCATENATE(LEFT(BP4,4)+1&\"-\"&IF(RIGHT(BP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BP4, 2)=\"99\", \"00\", RIGHT(BP4,2)+1)),VALUE(BP4+1))))","v":"2071-72"},{"$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$4, 2)+1))),\nIF(LEN(BQ4)>4,CONCATENATE(LEFT(BQ4,4)+1&\"-\"&IF(RIGHT(BQ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BQ4, 2)=\"99\", \"00\", RIGHT(BQ4,2)+1)),VALUE(BQ4+1))))","v":"2072-73"},{"$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$4, 2)+1))),\nIF(LEN(BR4)>4,CONCATENATE(LEFT(BR4,4)+1&\"-\"&IF(RIGHT(BR4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BR4, 2)=\"99\", \"00\", RIGHT(BR4,2)+1)),VALUE(BR4+1))))","v":"2073-74"},{"$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$4, 2)+1))),\nIF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),VALUE(BS4+1))))","v":"2074-75"},{"$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$4, 2)+1))),\nIF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),VALUE(BT4+1))))","v":"2075-76"}]
[null,null,null,null,null,null,{"$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$5)","v":5},5,5,10.5,10.5,10.5,10.5,10.5,10.5,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","AusNet"]
[null,null,null,null,"First regulatory year for tracking",null,null,2011,{"$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$9), \"Input for next period\", \"\")","v":""},{"$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$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$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$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"CONCATENATE(LEFT(H9,4)&\"-\"&IF(RIGHT(H9, 2)<\"06\", \"0\",\"\")&RIGHT(H9,2)-1+H11)","v":"2011-15"},null,null,null,null,"2016-21",null,null,null,null,null,"2021-26"]
[null,null,null,null,"Years in regulatory period",null,null,5,null,null,null,null,5.5,null,null,null,null,null,5]
[]
[null,null,null,null,"Lagged inflation approach","All-lagged"]
[null,null,null,null,{"$f":"IF($F$13=\"All-lagged\", \"Lagged actual\", \"Actual\")& \" CPI inflation rate\"","v":"Lagged actual CPI inflation rate"},null,1.2612612612612484E-2,2.7876631079478242E-2,3.5199076745527913E-2,2.0040080160320661E-2,2.16110019646365E-2,2.3076923076923217E-2,1.5108593012275628E-2,1.0232558139534831E-2,1.9337016574585641E-2,2.0776874435411097E-2,{"$f":"'[6]RFM input'!F282","v":1.5929203539823078E-2},{"$f":"'[6]RFM input'!G282","v":1.2195121951219523E-2},{"$f":"'[6]RFM input'!H282","v":8.6058519793459354E-3},{"$f":"'[6]RFM input'!I282","v":3.4982935153583528E-2},{"$f":"'[6]RFM input'!J282","v":7.8318219291014124E-2},{"$f":"'[6]RFM input'!K282","v":4.0519877675840865E-2},{"$f":"'[6]RFM input'!L282","v":3.0000000000000027E-2}]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G15/IF($F$13=\"Partially-lagged\", (1+F14), (1+G14))","v":0.98754448398576522},1,{"$f":"G15*(1+IF($F$13=\"Partially-lagged\",G14,H14))","v":1.0278766310794782},1.0640569395017794,1.0853807258645405,1.1088368908635777,1.1344254344988911,1.1515650066915089,1.1633484625739334,1.1858441510767443,{"$f":"O15*(1+IF($F$13=\"Partially-lagged\",O14,P14))","v":1.2104822861036326},1.2297643048203277,1.2447614304888683,1.2554736631092545,1.2993938168528374,1.4011600267465059,1.4579348596345523,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,{"$f":"AM15*(1+IF($F$13=\"Partially-lagged\",AM14,AN14))","v":1.5016729054235889},1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,1.5016729054235889,{"$f":"BS15*(1+IF($F$13=\"Partially-lagged\",BS14,BT14))","v":1.5016729054235889},{"$f":"BT15*(1+IF($F$13=\"Partially-lagged\",BT14,BU14))","v":1.5016729054235889}]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,null,9.9773884747631714E-2,0.10760851613481237,9.1389187803667227E-2,9.3069991436251831E-2,9.4638449855916518E-2,5.4410344196953231E-2,4.8886415912237968E-2,5.8085364780244619E-2,5.9004252220941522E-2,5.27653697732684E-2,2.4286541408773621E-2,{"$f":"'[6]RFM input'!H289","v":3.6624106068473328E-2},{"$f":"'[6]RFM input'!I289","v":6.2877636901775169E-2},{"$f":"'[6]RFM input'!J289","v":0.10795144211442098},{"$f":"'[6]RFM input'!K289","v":6.9685973460178685E-2},{"$f":"'[6]RFM input'!L289","v":5.1107900734673528E-2}]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G18/(1+G17)","v":1},1,{"$f":"G18*(1+H17)","v":1.0997738847476317},1.2181189205691425,1.3294418193682362,1.4531729581118331,1.5906989942400738,1.6772494740304236,1.7592441894064572,1.861430529885657,1.9712628463627913,2.0752772593714295]
[null,null,null,null,"Real vanilla WACC",null,null,6.994735700202348E-2,6.994735700202348E-2,6.994735700202348E-2,6.994735700202348E-2,6.994735700202348E-2,3.8716794887975414E-2,3.8262336193053192E-2,3.8013284689562443E-2,3.7449298414674592E-2,3.6258595682746808E-2,1.1945739705053526E-2,{"$f":"'[6]RFM input'!H288","v":2.7779190487684291E-2},{"$f":"'[6]RFM input'!I288","v":2.6951847031228882E-2},{"$f":"'[6]RFM input'!J288","v":2.7480962755957572E-2},{"$f":"'[6]RFM input'!K288","v":2.8030311010958098E-2},{"$f":"'[6]RFM input'!L288","v":2.0493107509391706E-2}]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G20/(1+G19)","v":1},1,{"$f":"G20*(1+H19)","v":1.0699473570020235},1.1447873467556156,1.2248621959905299,1.3105380692917619,1.4022067434892553,1.4564956943674647,1.5122246222890872,1.5697092473707284,1.6284937573997891,1.6875406541212252,1.7076995755170532,1.7551380873210791,1.8024423005692405,1.8519751503009463,1.9038865897484476,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,1.9429031423178518,{"$f":"BS20*(1+BT19)","v":1.9429031423178518},{"$f":"BT20*(1+BU19)","v":1.9429031423178518}]
[]
[null,null,null,null,"Partial year extension?","No"]
[]
[null,null,null,"Starting RAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"RAB (closing as at \"&$G$4&\")\"","v":"RAB (closing as at 2010)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2011)"},{"$f":"IF(COUNTA($H$25:H$25)<IF($F$22=\"Yes\", INT(I$5), I$5), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2012)"},{"$f":"IF(COUNTA($H$25:I$25)<IF($F$22=\"Yes\", INT(J$5), J$5), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2013)"},{"$f":"IF(COUNTA($H$25:J$25)<IF($F$22=\"Yes\", INT(K$5), K$5), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2014)"},{"$f":"IF(COUNTA($H$25:K$25)<IF($F$22=\"Yes\", INT(L$5), L$5), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2015)"},{"$f":"IF(COUNTA($H$25:L$25)<IF($F$22=\"Yes\", INT(M$5), M$5), \"Actual gross capex (\"&M4&\")\", \"\")","v":"Actual gross capex (2016)"},{"$f":"IF(COUNTA($H$25:M$25)<IF($F$22=\"Yes\", INT(N$5), N$5), \"Actual gross capex (\"&N4&\")\", \"\")","v":"Actual gross capex (2017)"},{"$f":"IF(COUNTA($H$25:N$25)<IF($F$22=\"Yes\", INT(O$5), O$5), \"Actual gross capex (\"&O4&\")\", \"\")","v":"Actual gross capex (2018)"},{"$f":"IF(COUNTA($H$25:O$25)<IF($F$22=\"Yes\", INT(P$5), P$5), \"Actual gross capex (\"&P4&\")\", \"\")","v":"Actual gross capex (2019)"},{"$f":"IF(COUNTA($H$25:P$25)<IF($F$22=\"Yes\", INT(Q$5), Q$5), \"Actual gross capex (\"&Q4&\")\", \"\")","v":"Actual gross capex (2020)"},{"$f":"IF(COUNTA($H$25:Q$25)<IF($F$22=\"Yes\", INT(R$5), R$5), \"Actual gross capex (\"&R4&\")\", \"\")","v":"Actual gross capex (2021)"},{"$f":"IF(COUNTA($H$25:R$25)<IF($F$22=\"Yes\", INT(S$5), S$5), \"Actual gross capex (\"&S4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$25:S$25)<IF($F$22=\"Yes\", INT(T$5), T$5), \"Actual gross capex (\"&T4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$25:T$25)<IF($F$22=\"Yes\", INT(U$5), U$5), \"Actual gross capex (\"&U4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$25:U$25)<IF($F$22=\"Yes\", INT(V$5), V$5), \"Actual gross capex (\"&V4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$25:V$25)<IF($F$22=\"Yes\", INT(W$5), W$5), \"Actual gross capex (\"&W4&\")\", \"\")","v":"Actual gross capex (2025-26)"},{"$f":"IF(COUNTA($H$25:W$25)<IF($F$22=\"Yes\", INT(X$5), X$5), \"Actual gross capex (\"&X4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:X$25)<IF($F$22=\"Yes\", INT(Y$5), Y$5), \"Actual gross capex (\"&Y4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:Y$25)<IF($F$22=\"Yes\", INT(Z$5), Z$5), \"Actual gross capex (\"&Z4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:Z$25)<IF($F$22=\"Yes\", INT(AA$5), AA$5), \"Actual gross capex (\"&AA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AA$25)<IF($F$22=\"Yes\", INT(AB$5), AB$5), \"Actual gross capex (\"&AB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AB$25)<IF($F$22=\"Yes\", INT(AC$5), AC$5), \"Actual gross capex (\"&AC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AC$25)<IF($F$22=\"Yes\", INT(AD$5), AD$5), \"Actual gross capex (\"&AD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AD$25)<IF($F$22=\"Yes\", INT(AE$5), AE$5), \"Actual gross capex (\"&AE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AE$25)<IF($F$22=\"Yes\", INT(AF$5), AF$5), \"Actual gross capex (\"&AF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AF$25)<IF($F$22=\"Yes\", INT(AG$5), AG$5), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AG$25)<IF($F$22=\"Yes\", INT(AH$5), AH$5), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AH$25)<IF($F$22=\"Yes\", INT(AI$5), AI$5), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AI$25)<IF($F$22=\"Yes\", INT(AJ$5), AJ$5), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AJ$25)<IF($F$22=\"Yes\", INT(AK$5), AK$5), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AK$25)<IF($F$22=\"Yes\", INT(AL$5), AL$5), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AL$25)<IF($F$22=\"Yes\", INT(AM$5), AM$5), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AM$25)<IF($F$22=\"Yes\", INT(AN$5), AN$5), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AN$25)<IF($F$22=\"Yes\", INT(AO$5), AO$5), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AO$25)<IF($F$22=\"Yes\", INT(AP$5), AP$5), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AP$25)<IF($F$22=\"Yes\", INT(AQ$5), AQ$5), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AQ$25)<IF($F$22=\"Yes\", INT(AR$5), AR$5), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AR$25)<IF($F$22=\"Yes\", INT(AS$5), AS$5), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AS$25)<IF($F$22=\"Yes\", INT(AT$5), AT$5), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AT$25)<IF($F$22=\"Yes\", INT(AU$5), AU$5), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AU$25)<IF($F$22=\"Yes\", INT(AV$5), AV$5), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AV$25)<IF($F$22=\"Yes\", INT(AW$5), AW$5), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AW$25)<IF($F$22=\"Yes\", INT(AX$5), AX$5), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AX$25)<IF($F$22=\"Yes\", INT(AY$5), AY$5), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AY$25)<IF($F$22=\"Yes\", INT(AZ$5), AZ$5), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AZ$25)<IF($F$22=\"Yes\", INT(BA$5), BA$5), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BA$25)<IF($F$22=\"Yes\", INT(BB$5), BB$5), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BB$25)<IF($F$22=\"Yes\", INT(BC$5), BC$5), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BC$25)<IF($F$22=\"Yes\", INT(BD$5), BD$5), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BD$25)<IF($F$22=\"Yes\", INT(BE$5), BE$5), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BE$25)<IF($F$22=\"Yes\", INT(BF$5), BF$5), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BF$25)<IF($F$22=\"Yes\", INT(BG$5), BG$5), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BG$25)<IF($F$22=\"Yes\", INT(BH$5), BH$5), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BH$25)<IF($F$22=\"Yes\", INT(BI$5), BI$5), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BI$25)<IF($F$22=\"Yes\", INT(BJ$5), BJ$5), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BJ$25)<IF($F$22=\"Yes\", INT(BK$5), BK$5), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BK$25)<IF($F$22=\"Yes\", INT(BL$5), BL$5), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BL$25)<IF($F$22=\"Yes\", INT(BM$5), BM$5), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BM$25)<IF($F$22=\"Yes\", INT(BN$5), BN$5), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BN$25)<IF($F$22=\"Yes\", INT(BO$5), BO$5), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BO$25)<IF($F$22=\"Yes\", INT(BP$5), BP$5), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BP$25)<IF($F$22=\"Yes\", INT(BQ$5), BQ$5), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BQ$25)<IF($F$22=\"Yes\", INT(BR$5), BR$5), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BR$25)<IF($F$22=\"Yes\", INT(BS$5), BS$5), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BS$25)<IF($F$22=\"Yes\", INT(BT$5), BT$5), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BT$25)<IF($F$22=\"Yes\", INT(BU$5), BU$5), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Subtransmission",null,201.86232986351726,22.221416972009369,44.068269104737396,63.80349995248401,63.116820701394637,35.869712198197576,30.400947985309521,31.049051671191918,47.894112484363937,64.332349595887791,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E27,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":97.464155319426126},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E27,'[6]RFM input'!$E$61:$E$110,0),1)","v":42.560679211843748},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E27,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":84.040946536974658},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E27,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":86.722338827426725},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E27,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":56.541424537511276},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E27,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":74.623115292118825},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E27,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":83.951148567403223}]
[null,null,null,2,"Distribution system assets",null,1751.8018003116877,214.21892081260307,229.0560217353418,264.20522451001659,326.39358925165811,285.79277499348507,245.8649248354067,261.77504860062623,294.45988540234623,284.99277069271216,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E28,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":220.01817723807886},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E28,'[6]RFM input'!$E$61:$E$110,0),1)","v":95.928433122565494},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E28,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":165.708122929008},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E28,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":184.34728055878116},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E28,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":240.0972294457313},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E28,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":284.44815706077975},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E28,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":289.04472344063771}]
[null,null,null,3,"SCADA/Network control",null,1.6653345369377348E-15,1.2689451272140742,5.9134930672221477,1.9250731948508306,0.73591031805575635,0.17932764715778621,7.6967139695411237,19.798756866485995,23.107367701370585,33.039178017241852,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E29,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":16.982413201700535},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E29,'[6]RFM input'!$E$61:$E$110,0),1)","v":5.309942810350563},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E29,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":16.618294706154813},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E29,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":17.15070352706525},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E29,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":26.122554913336611},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E29,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":28.386304046763026},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E29,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":27.418560533902085}]
[null,null,null,4,"Non-network general assets - IT",null,89.319417816228679,46.619225442675479,45.516156927547812,50.208650819470257,33.026078626827349,32.021862128714794,14.368095063742029,40.489560731237674,29.737106871553181,44.820162456896981,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E30,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":57.714063525656421},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E30,'[6]RFM input'!$E$61:$E$110,0),1)","v":32.77384725649258},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E30,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":4.0307481678564452},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E30,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":7.5137172111429296},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E30,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":15.116416454346693},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E30,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":13.13719540926315},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E30,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":13.124934877682184}]
[null,null,null,5,"Non-network general assets - Other",null,34.275644401485252,5.0265670949548289,6.5548071296747672,6.1607829749307585,4.9603971712309995,6.0558664631467227,6.3273896305075334,5.4221105210662968,17.161128876176992,5.0184157237033782,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E31,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":4.6537794286030509},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E31,'[6]RFM input'!$E$61:$E$110,0),1)","v":1.9714204158088486},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E31,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0.54542869342242473},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E31,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":2.2150161952991887},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E31,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":2.964332989002715},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E31,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":2.524870770373143},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E31,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":12.411642244304469}]
[null,null,null,6,"Land",null,0,0,0,0,0,0,0,5.416926296826443E-2,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E32,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E32,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E32,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":15.86627141},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E32,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":3.0240425499999999},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E32,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0.11191513},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E32,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":8.3520481550000003},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E32,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":3}]
[null,null,null,7,"Secondary systems (pre 2016)",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E33,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E33,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E33,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E33,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E33,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E33,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E33,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,8,"Accelerated Depr - Distr assets (Contingent Project 1)",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E34,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E34,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E34,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E34,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E34,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E34,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E34,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,9,"Accelerated Depr - Distr assets (Contingent Project 2)",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E35,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E35,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E35,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E35,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E35,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E35,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E35,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,10,"Accelerated Depr - Distr assets (Contingent Project 3)",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E36,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E36,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E36,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E36,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E36,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E36,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E36,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,11,"Accelerated Depr - Distr assets (Other)",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E37,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E37,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E37,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E37,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E37,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E37,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E37,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,12,"Non-network leasehold land & buildings - 1 July 2021",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E38,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E38,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E38,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E38,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E38,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E38,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E38,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,13,"Non- Network Leasehold Land & Buildings - 2021-22",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E39,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E39,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E39,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E39,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E39,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0.24292239662399998},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E39,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E39,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,14,"Non- Network Leasehold Land & Buildings - 2025-26",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E40,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E40,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E40,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E40,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0.17022002503596953},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E40,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E40,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0.94647421370002782},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E40,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":7.44598585923643E-2}]
[null,null,null,15]
[null,null,null,16,"Critical spares - network assets"]
[null,null,null,17]
[null,null,null,18]
[null,null,null,19]
[null,null,null,20]
[null,null,null,21]
[null,null,null,22]
[null,null,null,23]
[null,null,null,24]
[null,null,null,25]
[null,null,null,26]
[null,null,null,27]
[null,null,null,28]
[null,null,null,29]
[null,null,null,30]
[null,null,null,31]
[null,null,null,32]
[null,null,null,33]
[null,null,null,34]
[null,null,null,35]
[null,null,null,36]
[null,null,null,37]
[null,null,null,38]
[null,null,null,39]
[null,null,null,40]
[null,null,null,41]
[null,null,null,42]
[null,null,null,43]
[null,null,null,44]
[null,null,null,45]
[null,null,null,46]
[null,null,null,47]
[null,null,null,48,"Buildings - capital works",null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E74,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E74,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E74,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":15.91732257342356},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E74,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":1.6550398525237258},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E74,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":8.9008631017481674E-3},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E74,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E74,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,49,{"$f":"'[6]RFM input'!F55","v":"in-house software"},null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E75,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E75,'[6]RFM input'!$E$61:$E$110,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E75,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":57.091587786310718},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E75,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":45.123788670749995},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E75,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":50.260624350961884},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E75,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":72.034624307651654},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E75,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":60.592752770163166}]
[null,null,null,50,{"$f":"'[6]RFM input'!F56","v":"Equity raising costs"},null,0,1.4831149183194254,0,0,0,0,10.60264633989425,0,0,0,{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E76,'[6]RFM input'!$E$61:$E$110,0),MATCH(Q$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$61:$G$110,MATCH($E76,'[6]RFM input'!$E$61:$E$110,0),1)","v":1.4552023682117845},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E76,'[6]RFM input'!$E$61:$E$110,0),MATCH(S$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E76,'[6]RFM input'!$E$61:$E$110,0),MATCH(T$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E76,'[6]RFM input'!$E$61:$E$110,0),MATCH(U$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E76,'[6]RFM input'!$E$61:$E$110,0),MATCH(V$4,'[6]RFM input'!$F$60:$L$60,0))","v":0},{"$f":"INDEX('[6]RFM input'!$F$61:$L$110,MATCH($E76,'[6]RFM input'!$E$61:$E$110,0),MATCH(W$4,'[6]RFM input'!$F$60:$L$60,0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G27:G76)","v":2077.259192392919},{"$f":"SUM(H27:H76)","v":290.83819036777624},331.1087479645239,386.30323145175248,428.23279606916691,359.91954343070199,315.26071782440113,358.58869765357639,412.35960133581091,432.20287648644211,396.83258871346499,179.999525185273,359.81872280315065,347.92214741802496,391.4663210806163,484.45278925564952,489.61822229268518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT27:BT76)","v":0},{"$f":"SUM(BU27:BU76)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$25","v":"Asset class"},null,null,{"$f":"IF(H$25=\"\", \"\", \"Actual asset disposals \n(\"&H$4&\")\")","v":"Actual asset disposals \n(2011)"},{"$f":"IF(I$25=\"\", \"\", \"Actual asset disposals \n(\"&I$4&\")\")","v":"Actual asset disposals \n(2012)"},"Actual asset disposals \n(2013)","Actual asset disposals \n(2014)","Actual asset disposals \n(2015)","Actual asset disposals \n(2016)","Actual asset disposals \n(2017)","Actual asset disposals \n(2018)","Actual asset disposals \n(2019)","Actual asset disposals \n(2020)","Actual asset disposals \n(2021)","Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","Actual asset disposals \n(2025-26)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$25=\"\", \"\", \"Actual asset disposals \n(\"&BU$4&\")\")","v":""}]
[null,null,null,null,{"$f":"E27","v":"Subtransmission"},null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E81,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E81,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E81,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E81,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E81,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E81,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E81,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Distribution system assets",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E82,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E82,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E82,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E82,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E82,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E82,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E82,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"SCADA/Network control",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E83,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E83,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E83,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E83,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E83,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E83,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E83,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Non-network general assets - IT",null,null,0,0,0,4.1289598120458184E-3,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E84,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E84,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E84,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E84,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E84,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E84,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":9.5655221298657084E-3},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E84,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":9.8524877937616797E-3}]
[null,null,null,null,"Non-network general assets - Other",null,null,0.30099999999999999,3.843,0.36899999999999999,0.40200000000000002,9.9177960228999995E-2,3.6064910000000001,0.37779512999999992,0.48757914000000008,13.482524692944581,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E85,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0.56387384000000007},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E85,'[6]RFM input'!$E$115:$E$164,0),1)","v":0.20044383999999998},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E85,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0.19891502000000003},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E85,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":1.06238977},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E85,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":8.2035110000000105E-2},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E85,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":1.5699346832947403},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E85,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":1.6170327237935826}]
[null,null,null,null,"Land",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E86,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E86,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E86,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E86,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E86,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E86,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E86,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Secondary systems (pre 2016)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E87,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E87,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E87,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E87,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E87,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E87,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E87,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 1)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E88,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E88,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E88,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E88,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E88,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E88,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E88,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E89,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E89,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E89,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E89,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E89,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E89,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E89,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 3)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E90,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E90,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E90,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E90,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E90,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E90,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E90,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Other)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E91,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E91,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E91,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E91,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E91,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E91,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E91,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Non-network leasehold land & buildings - 1 July 2021",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E92,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E92,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E92,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E92,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E92,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E92,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E92,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2021-22",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E93,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E93,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E93,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E93,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E93,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E93,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E93,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2025-26",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E94,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E94,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E94,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E94,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E94,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E94,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E94,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,null,0]
[null,null,null,null,"Critical spares - network assets"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E59","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E130,'[6]RFM input'!$E$115:$E$164,0),MATCH(Q$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$115:$G$164,MATCH($E130,'[6]RFM input'!$E$115:$E$164,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E130,'[6]RFM input'!$E$115:$E$164,0),MATCH(S$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E130,'[6]RFM input'!$E$115:$E$164,0),MATCH(T$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E130,'[6]RFM input'!$E$115:$E$164,0),MATCH(U$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E130,'[6]RFM input'!$E$115:$E$164,0),MATCH(V$4,'[6]RFM input'!$E$114:$L$114,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$115:$L$164,MATCH($E130,'[6]RFM input'!$E$115:$E$164,0),MATCH(W$4,'[6]RFM input'!$E$114:$L$114,0))","v":0}]
[null,null,null,"Actual capital contributions - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"E27","v":"Subtransmission"},null,null,0,0,0,0,20.463685802895935,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E135,'[6]RFM input'!$E$169:$E$218,0),MATCH(Q$4,'[6]RFM input'!$E$168:$L$168,0))","v":5.75},{"$f":"INDEX('[6]RFM input'!$G$169:$G$218,MATCH($E135,'[6]RFM input'!$E$169:$E$218,0),1)","v":1.47634844},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E135,'[6]RFM input'!$E$169:$E$218,0),MATCH(S$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E135,'[6]RFM input'!$E$169:$E$218,0),MATCH(T$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E135,'[6]RFM input'!$E$169:$E$218,0),MATCH(U$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E135,'[6]RFM input'!$E$169:$E$218,0),MATCH(V$4,'[6]RFM input'!$E$168:$L$168,0))","v":6.5913544889274336},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E135,'[6]RFM input'!$E$169:$E$218,0),MATCH(W$4,'[6]RFM input'!$E$168:$L$168,0))","v":13.964329847189985}]
[null,null,null,null,"Secondary systems (pre 2016)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E141,'[6]RFM input'!$E$169:$E$218,0),MATCH(Q$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$169:$G$218,MATCH($E141,'[6]RFM input'!$E$169:$E$218,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E141,'[6]RFM input'!$E$169:$E$218,0),MATCH(S$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E141,'[6]RFM input'!$E$169:$E$218,0),MATCH(T$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E141,'[6]RFM input'!$E$169:$E$218,0),MATCH(U$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E141,'[6]RFM input'!$E$169:$E$218,0),MATCH(V$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E141,'[6]RFM input'!$E$169:$E$218,0),MATCH(W$4,'[6]RFM input'!$E$168:$L$168,0))","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 3)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E144,'[6]RFM input'!$E$169:$E$218,0),MATCH(Q$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$169:$G$218,MATCH($E144,'[6]RFM input'!$E$169:$E$218,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E144,'[6]RFM input'!$E$169:$E$218,0),MATCH(S$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E144,'[6]RFM input'!$E$169:$E$218,0),MATCH(T$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E144,'[6]RFM input'!$E$169:$E$218,0),MATCH(U$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E144,'[6]RFM input'!$E$169:$E$218,0),MATCH(V$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E144,'[6]RFM input'!$E$169:$E$218,0),MATCH(W$4,'[6]RFM input'!$E$168:$L$168,0))","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Other)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E145,'[6]RFM input'!$E$169:$E$218,0),MATCH(Q$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$169:$G$218,MATCH($E145,'[6]RFM input'!$E$169:$E$218,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E145,'[6]RFM input'!$E$169:$E$218,0),MATCH(S$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E145,'[6]RFM input'!$E$169:$E$218,0),MATCH(T$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E145,'[6]RFM input'!$E$169:$E$218,0),MATCH(U$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E145,'[6]RFM input'!$E$169:$E$218,0),MATCH(V$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E145,'[6]RFM input'!$E$169:$E$218,0),MATCH(W$4,'[6]RFM input'!$E$168:$L$168,0))","v":0}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2025-26",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E148,'[6]RFM input'!$E$169:$E$218,0),MATCH(Q$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$169:$G$218,MATCH($E148,'[6]RFM input'!$E$169:$E$218,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E148,'[6]RFM input'!$E$169:$E$218,0),MATCH(S$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E148,'[6]RFM input'!$E$169:$E$218,0),MATCH(T$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E148,'[6]RFM input'!$E$169:$E$218,0),MATCH(U$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E148,'[6]RFM input'!$E$169:$E$218,0),MATCH(V$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E148,'[6]RFM input'!$E$169:$E$218,0),MATCH(W$4,'[6]RFM input'!$E$168:$L$168,0))","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E59","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings - capital works",null,null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E182,'[6]RFM input'!$E$169:$E$218,0),MATCH(Q$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$G$169:$G$218,MATCH($E182,'[6]RFM input'!$E$169:$E$218,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E182,'[6]RFM input'!$E$169:$E$218,0),MATCH(S$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E182,'[6]RFM input'!$E$169:$E$218,0),MATCH(T$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E182,'[6]RFM input'!$E$169:$E$218,0),MATCH(U$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E182,'[6]RFM input'!$E$169:$E$218,0),MATCH(V$4,'[6]RFM input'!$E$168:$L$168,0))","v":0},{"$f":"INDEX('[6]RFM input'!$E$169:$L$218,MATCH($E182,'[6]RFM input'!$E$169:$E$218,0),MATCH(W$4,'[6]RFM input'!$E$168:$L$168,0))","v":0}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H135:H184)","v":29.614305869999999},24.698322760000003,22.796053150000002,44.588195179126274,46.267121255306151,20.721716740000002,33.484468709999994,54.779896070000007,79.589038960000011,61.600730209999995,12.039267630000003,24.307009879999999,24.714040649999998,24.817167029999997,46.061288732701279,56.738461901460937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT135:BT184)","v":0},{"$f":"SUM(BU135:BU184)","v":0}]
[null,null,null,"RAB lives (years)"]
[null,null,null,null,"Non-network general assets - Other",5,0.95353843734208565,5,null,null,null,null,5,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$K$7:$K$56,MATCH(E193,'[6]RFM input'!$F$7:$F$56,0),1)","v":5}]
[null,null,null,null,"Land","n/a","n/a","n/a",null,null,null,null,"n/a",null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$K$7:$K$56,MATCH(E194,'[6]RFM input'!$F$7:$F$56,0),1)","v":"n/a"}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)","n/a","n/a","n/a",null,null,null,null,"n/a",null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$K$7:$K$56,MATCH(E197,'[6]RFM input'!$F$7:$F$56,0),1)","v":"n/a"}]
[null,null,null,null,"Non-network leasehold land & buildings - 1 July 2021","n/a","n/a","n/a",null,null,null,null,"n/a",null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$K$7:$K$56,MATCH(E200,'[6]RFM input'!$F$7:$F$56,0),1)","v":"n/a"}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"in-house software","n/a","n/a","n/a",null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$K$7:$K$56,MATCH(E237,'[6]RFM input'!$F$7:$F$56,0),1)","v":5}]
[]
[null,null,null,null,"Non-network general assets - IT",null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E245,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Non-network general assets - Other",null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E246,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 1)",null,null,null,null,null,null,0,{"$f":"'[2]Accel Depr'!$E$33","v":2.7608874519751883},null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E249,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Other)",null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'[2]Accel Depr'!$J$86","v":1.3827635215251359},null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E252,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Critical spares - network assets",null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E257,'[6]RFM input'!$E$412:$E$461,0),1)","v":7.6125608400000013}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E260,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E265,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E268,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E271,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E272,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E278,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E279,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E283,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E286,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Equity raising costs",null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$G$412:$G$461,MATCH(E291,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,"Asset adjustment remaining life - RAB (years)"]
[null,null,null,null,"Distribution system assets",null,null,null,null,null,null,{"$f":"'[2]Depr schedule - Actual'!$I$75","v":24.052000471217021},{"$f":"'[2]Accel Depr'!$E$28","v":17.770370626301954},null,{"$f":"'[1]2018 Asset Adj'!$F$10","v":23.6703358752907},null,{"$f":"'[3]Distribution system assets'!F59","v":19.616559973413569},{"$f":"'[3]Distribution system assets'!G59","v":42.968180829553866},null,null,null,null,{"$f":"INDEX('[6]RFM input'!$I$412:$I$461,MATCH(E297,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"SCADA/Network control",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$I$412:$I$461,MATCH(E298,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)",null,null,null,null,null,null,null,null,null,{"$f":"'[2]Accel Depr'!$G$48","v":2},null,null,0,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$I$412:$I$461,MATCH(E304,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Other)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Accel Depr'!$J$87","v":2},null,null,null,null,{"$f":"INDEX('[6]RFM input'!$I$412:$I$461,MATCH(E306,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$I$412:$I$461,MATCH(E309,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings - capital works",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$I$412:$I$461,MATCH(E343,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[]
[null,null,null,null,{"$f":"E27","v":"Subtransmission"},null,-1.3366217069966382,null,null,null,null,-49.70335168180128,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E349,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":38.72036379370472}]
[null,null,null,null,"Distribution system assets",null,-1.3017464708318016,null,null,null,null,-2.3209307590599906,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E350,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":-18.177288152369613}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 1)",null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E356,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 3)",null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E358,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2021-22",null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E361,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,"Critical spares - network assets",null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E364,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E369,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E372,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E373,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E376,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E382,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E384,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E387,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E390,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E395,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,"Equity raising costs",null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"INDEX('[6]Adjustment for previous period'!$G$331:$G$380,MATCH(E398,'[6]Adjustment for previous period'!$C$331:$C$380,0),1)","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G349:G398)","v":-19.66301905651434},0,0,0,0,-38.054007617233985,0,0,0,0,0,-35.512843834101027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS349:BS398)","v":0},{"$f":"SUM(BT349:BT398)","v":0},{"$f":"SUM(BU349:BU398)","v":0}]
[null,null,null,null,"Distribution system assets",0]
[null,null,null,null,"Non-network general assets - IT",0]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 1)",0]
[null,null,null,null,"Accelerated Depr - Distr assets (Other)",0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,"Buildings - capital works",0]
[null,null,null,null,"in-house software",0]
[null,null,null,null,"Asset class","Depreciable asset",null,{"$f":"IF(COUNTA($G$456:G$456)=IF($F$22=\"Yes\", ROUNDDOWN(H$5, 0), ROUNDUP(H$5, 0))-1, \"RAB (closing as at \"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:H$456)=IF($F$22=\"Yes\", ROUNDDOWN(I$5, 0), ROUNDUP(I$5, 0))-1, \"RAB (closing as at \"&I$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:I$456)=IF($F$22=\"Yes\", ROUNDDOWN(J$5, 0), ROUNDUP(J$5, 0))-1, \"RAB (closing as at \"&J$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:J$456)=IF($F$22=\"Yes\", ROUNDDOWN(K$5, 0), ROUNDUP(K$5, 0))-1, \"RAB (closing as at \"&K$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:K$456)=IF($F$22=\"Yes\", ROUNDDOWN(L$5, 0), ROUNDUP(L$5, 0))-1, \"RAB (closing as at \"&L$4&\")\", \"\")","v":"RAB (closing as at 2015)"},{"$f":"IF(COUNTA($G$456:L$456)=IF($F$22=\"Yes\", ROUNDDOWN(M$5, 0), ROUNDUP(M$5, 0))-1, \"RAB (closing as at \"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:M$456)=IF($F$22=\"Yes\", ROUNDDOWN(N$5, 0), ROUNDUP(N$5, 0))-1, \"RAB (closing as at \"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:N$456)=IF($F$22=\"Yes\", ROUNDDOWN(O$5, 0), ROUNDUP(O$5, 0))-1, \"RAB (closing as at \"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:O$456)=IF($F$22=\"Yes\", ROUNDDOWN(P$5, 0), ROUNDUP(P$5, 0))-1, \"RAB (closing as at \"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:P$456)=IF($F$22=\"Yes\", ROUNDDOWN(Q$5, 0), ROUNDUP(Q$5, 0))-1, \"RAB (closing as at \"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:Q$456)=IF($F$22=\"Yes\", ROUNDDOWN(R$5, 0), ROUNDUP(R$5, 0))-1, \"RAB (closing as at \"&R$4&\")\", \"\")","v":"RAB (closing as at 2021)"},{"$f":"IF(COUNTA($G$456:R$456)=IF($F$22=\"Yes\", ROUNDDOWN(S$5, 0), ROUNDUP(S$5, 0))-1, \"RAB (closing as at \"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:S$456)=IF($F$22=\"Yes\", ROUNDDOWN(T$5, 0), ROUNDUP(T$5, 0))-1, \"RAB (closing as at \"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:T$456)=IF($F$22=\"Yes\", ROUNDDOWN(U$5, 0), ROUNDUP(U$5, 0))-1, \"RAB (closing as at \"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:U$456)=IF($F$22=\"Yes\", ROUNDDOWN(V$5, 0), ROUNDUP(V$5, 0))-1, \"RAB (closing as at \"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:V$456)=IF($F$22=\"Yes\", ROUNDDOWN(W$5, 0), ROUNDUP(W$5, 0))-1, \"RAB (closing as at \"&W$4&\")\", \"\")","v":"RAB (closing as at 2025-26)"},{"$f":"IF(COUNTA($G$456:W$456)=IF($F$22=\"Yes\", ROUNDDOWN(X$5, 0), ROUNDUP(X$5, 0))-1, \"RAB (closing as at \"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:X$456)=IF($F$22=\"Yes\", ROUNDDOWN(Y$5, 0), ROUNDUP(Y$5, 0))-1, \"RAB (closing as at \"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:Y$456)=IF($F$22=\"Yes\", ROUNDDOWN(Z$5, 0), ROUNDUP(Z$5, 0))-1, \"RAB (closing as at \"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:Z$456)=IF($F$22=\"Yes\", ROUNDDOWN(AA$5, 0), ROUNDUP(AA$5, 0))-1, \"RAB (closing as at \"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AA$456)=IF($F$22=\"Yes\", ROUNDDOWN(AB$5, 0), ROUNDUP(AB$5, 0))-1, \"RAB (closing as at \"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AB$456)=IF($F$22=\"Yes\", ROUNDDOWN(AC$5, 0), ROUNDUP(AC$5, 0))-1, \"RAB (closing as at \"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AC$456)=IF($F$22=\"Yes\", ROUNDDOWN(AD$5, 0), ROUNDUP(AD$5, 0))-1, \"RAB (closing as at \"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AD$456)=IF($F$22=\"Yes\", ROUNDDOWN(AE$5, 0), ROUNDUP(AE$5, 0))-1, \"RAB (closing as at \"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AE$456)=IF($F$22=\"Yes\", ROUNDDOWN(AF$5, 0), ROUNDUP(AF$5, 0))-1, \"RAB (closing as at \"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AF$456)=IF($F$22=\"Yes\", ROUNDDOWN(AG$5, 0), ROUNDUP(AG$5, 0))-1, \"RAB (closing as at \"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AG$456)=IF($F$22=\"Yes\", ROUNDDOWN(AH$5, 0), ROUNDUP(AH$5, 0))-1, \"RAB (closing as at \"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AH$456)=IF($F$22=\"Yes\", ROUNDDOWN(AI$5, 0), ROUNDUP(AI$5, 0))-1, \"RAB (closing as at \"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AI$456)=IF($F$22=\"Yes\", ROUNDDOWN(AJ$5, 0), ROUNDUP(AJ$5, 0))-1, \"RAB (closing as at \"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AJ$456)=IF($F$22=\"Yes\", ROUNDDOWN(AK$5, 0), ROUNDUP(AK$5, 0))-1, \"RAB (closing as at \"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AK$456)=IF($F$22=\"Yes\", ROUNDDOWN(AL$5, 0), ROUNDUP(AL$5, 0))-1, \"RAB (closing as at \"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AL$456)=IF($F$22=\"Yes\", ROUNDDOWN(AM$5, 0), ROUNDUP(AM$5, 0))-1, \"RAB (closing as at \"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AM$456)=IF($F$22=\"Yes\", ROUNDDOWN(AN$5, 0), ROUNDUP(AN$5, 0))-1, \"RAB (closing as at \"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AN$456)=IF($F$22=\"Yes\", ROUNDDOWN(AO$5, 0), ROUNDUP(AO$5, 0))-1, \"RAB (closing as at \"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AO$456)=IF($F$22=\"Yes\", ROUNDDOWN(AP$5, 0), ROUNDUP(AP$5, 0))-1, \"RAB (closing as at \"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AP$456)=IF($F$22=\"Yes\", ROUNDDOWN(AQ$5, 0), ROUNDUP(AQ$5, 0))-1, \"RAB (closing as at \"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AQ$456)=IF($F$22=\"Yes\", ROUNDDOWN(AR$5, 0), ROUNDUP(AR$5, 0))-1, \"RAB (closing as at \"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AR$456)=IF($F$22=\"Yes\", ROUNDDOWN(AS$5, 0), ROUNDUP(AS$5, 0))-1, \"RAB (closing as at \"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AS$456)=IF($F$22=\"Yes\", ROUNDDOWN(AT$5, 0), ROUNDUP(AT$5, 0))-1, \"RAB (closing as at \"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AT$456)=IF($F$22=\"Yes\", ROUNDDOWN(AU$5, 0), ROUNDUP(AU$5, 0))-1, \"RAB (closing as at \"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AU$456)=IF($F$22=\"Yes\", ROUNDDOWN(AV$5, 0), ROUNDUP(AV$5, 0))-1, \"RAB (closing as at \"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AV$456)=IF($F$22=\"Yes\", ROUNDDOWN(AW$5, 0), ROUNDUP(AW$5, 0))-1, \"RAB (closing as at \"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AW$456)=IF($F$22=\"Yes\", ROUNDDOWN(AX$5, 0), ROUNDUP(AX$5, 0))-1, \"RAB (closing as at \"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AX$456)=IF($F$22=\"Yes\", ROUNDDOWN(AY$5, 0), ROUNDUP(AY$5, 0))-1, \"RAB (closing as at \"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AY$456)=IF($F$22=\"Yes\", ROUNDDOWN(AZ$5, 0), ROUNDUP(AZ$5, 0))-1, \"RAB (closing as at \"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:AZ$456)=IF($F$22=\"Yes\", ROUNDDOWN(BA$5, 0), ROUNDUP(BA$5, 0))-1, \"RAB (closing as at \"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BA$456)=IF($F$22=\"Yes\", ROUNDDOWN(BB$5, 0), ROUNDUP(BB$5, 0))-1, \"RAB (closing as at \"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BB$456)=IF($F$22=\"Yes\", ROUNDDOWN(BC$5, 0), ROUNDUP(BC$5, 0))-1, \"RAB (closing as at \"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BC$456)=IF($F$22=\"Yes\", ROUNDDOWN(BD$5, 0), ROUNDUP(BD$5, 0))-1, \"RAB (closing as at \"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BD$456)=IF($F$22=\"Yes\", ROUNDDOWN(BE$5, 0), ROUNDUP(BE$5, 0))-1, \"RAB (closing as at \"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BE$456)=IF($F$22=\"Yes\", ROUNDDOWN(BF$5, 0), ROUNDUP(BF$5, 0))-1, \"RAB (closing as at \"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BF$456)=IF($F$22=\"Yes\", ROUNDDOWN(BG$5, 0), ROUNDUP(BG$5, 0))-1, \"RAB (closing as at \"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BG$456)=IF($F$22=\"Yes\", ROUNDDOWN(BH$5, 0), ROUNDUP(BH$5, 0))-1, \"RAB (closing as at \"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BH$456)=IF($F$22=\"Yes\", ROUNDDOWN(BI$5, 0), ROUNDUP(BI$5, 0))-1, \"RAB (closing as at \"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BI$456)=IF($F$22=\"Yes\", ROUNDDOWN(BJ$5, 0), ROUNDUP(BJ$5, 0))-1, \"RAB (closing as at \"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BJ$456)=IF($F$22=\"Yes\", ROUNDDOWN(BK$5, 0), ROUNDUP(BK$5, 0))-1, \"RAB (closing as at \"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BK$456)=IF($F$22=\"Yes\", ROUNDDOWN(BL$5, 0), ROUNDUP(BL$5, 0))-1, \"RAB (closing as at \"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BL$456)=IF($F$22=\"Yes\", ROUNDDOWN(BM$5, 0), ROUNDUP(BM$5, 0))-1, \"RAB (closing as at \"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BM$456)=IF($F$22=\"Yes\", ROUNDDOWN(BN$5, 0), ROUNDUP(BN$5, 0))-1, \"RAB (closing as at \"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BN$456)=IF($F$22=\"Yes\", ROUNDDOWN(BO$5, 0), ROUNDUP(BO$5, 0))-1, \"RAB (closing as at \"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BO$456)=IF($F$22=\"Yes\", ROUNDDOWN(BP$5, 0), ROUNDUP(BP$5, 0))-1, \"RAB (closing as at \"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BP$456)=IF($F$22=\"Yes\", ROUNDDOWN(BQ$5, 0), ROUNDUP(BQ$5, 0))-1, \"RAB (closing as at \"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BQ$456)=IF($F$22=\"Yes\", ROUNDDOWN(BR$5, 0), ROUNDUP(BR$5, 0))-1, \"RAB (closing as at \"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BR$456)=IF($F$22=\"Yes\", ROUNDDOWN(BS$5, 0), ROUNDUP(BS$5, 0))-1, \"RAB (closing as at \"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BS$456)=IF($F$22=\"Yes\", ROUNDDOWN(BT$5, 0), ROUNDUP(BT$5, 0))-1, \"RAB (closing as at \"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$456:BT$456)=IF($F$22=\"Yes\", ROUNDDOWN(BU$5, 0), ROUNDUP(BU$5, 0))-1, \"RAB (closing as at \"&BU$4&\")\", \"\")","v":""}]
[null,null,null,null,{"$f":"E27","v":"Subtransmission"},"Yes",null,null,null,null,null,null,null,null,null,null,null,563.53993409578732,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E458,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":1021.6935742309968}]
[null,null,null,null,"Non-network general assets - Other","Yes",null,null,null,null,null,null,null,null,null,null,null,14.904331752695494,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E462,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":6.517024440783036}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 1)","Yes",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E465,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,"Non-network leasehold land & buildings - 1 July 2021","Yes",null,null,null,null,null,null,null,null,null,null,null,34.789104599443583,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E469,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":14.634308845222579}]
[null,null,null,null,"Critical spares - network assets","No",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E473,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":7.6125608400000013}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E476,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E477,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E482,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E485,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E488,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E491,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E495,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E499,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,{"$f":"E71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E502,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"INDEX([6]!DMS_oassetvalue_values,MATCH(E503,'[6]PTRM input summary'!$G$7:$G$56,0),1)","v":0}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H458:H507)","v":0},0,0,0,0,0,{"$f":"SUM(N458:N507)","v":0},0,0,0,4657.4493990354204,0,0,0,0,6144.9247537637384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT458:BT507)","v":0},{"$f":"SUM(BU458:BU507)","v":0}]
[null,null,null,null,"Asset class",null,null,{"$f":"IF(AND(COUNTA($G$511:G$511)=IF($F$22=\"Yes\", ROUNDDOWN(H$5, 0), ROUNDUP(H$5, 0))-1, I$10=\"\"), \"Adjusted capital base (closing as at \"&H$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:H$511)=IF($F$22=\"Yes\", ROUNDDOWN(I$5, 0), ROUNDUP(I$5, 0))-1, J$10=\"\"), \"Adjusted capital base (closing as at \"&I$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:I$511)=IF($F$22=\"Yes\", ROUNDDOWN(J$5, 0), ROUNDUP(J$5, 0))-1, K$10=\"\"), \"Adjusted capital base (closing as at \"&J$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:J$511)=IF($F$22=\"Yes\", ROUNDDOWN(K$5, 0), ROUNDUP(K$5, 0))-1, L$10=\"\"), \"Adjusted capital base (closing as at \"&K$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:K$511)=IF($F$22=\"Yes\", ROUNDDOWN(L$5, 0), ROUNDUP(L$5, 0))-1, M$10=\"\"), \"Adjusted capital base (closing as at \"&L$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:L$511)=IF($F$22=\"Yes\", ROUNDDOWN(M$5, 0), ROUNDUP(M$5, 0))-1, N$10=\"\"), \"Adjusted capital base (closing as at \"&M$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:M$511)=IF($F$22=\"Yes\", ROUNDDOWN(N$5, 0), ROUNDUP(N$5, 0))-1, O$10=\"\"), \"Adjusted capital base (closing as at \"&N$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:N$511)=IF($F$22=\"Yes\", ROUNDDOWN(O$5, 0), ROUNDUP(O$5, 0))-1, P$10=\"\"), \"Adjusted capital base (closing as at \"&O$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:O$511)=IF($F$22=\"Yes\", ROUNDDOWN(P$5, 0), ROUNDUP(P$5, 0))-1, Q$10=\"\"), \"Adjusted capital base (closing as at \"&P$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:P$511)=IF($F$22=\"Yes\", ROUNDDOWN(Q$5, 0), ROUNDUP(Q$5, 0))-1, R$10=\"\"), \"Adjusted capital base (closing as at \"&Q$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:Q$511)=IF($F$22=\"Yes\", ROUNDDOWN(R$5, 0), ROUNDUP(R$5, 0))-1, S$10=\"\"), \"Adjusted capital base (closing as at \"&R$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:R$511)=IF($F$22=\"Yes\", ROUNDDOWN(S$5, 0), ROUNDUP(S$5, 0))-1, T$10=\"\"), \"Adjusted capital base (closing as at \"&S$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:S$511)=IF($F$22=\"Yes\", ROUNDDOWN(T$5, 0), ROUNDUP(T$5, 0))-1, U$10=\"\"), \"Adjusted capital base (closing as at \"&T$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:T$511)=IF($F$22=\"Yes\", ROUNDDOWN(U$5, 0), ROUNDUP(U$5, 0))-1, V$10=\"\"), \"Adjusted capital base (closing as at \"&U$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:U$511)=IF($F$22=\"Yes\", ROUNDDOWN(V$5, 0), ROUNDUP(V$5, 0))-1, W$10=\"\"), \"Adjusted capital base (closing as at \"&V$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:V$511)=IF($F$22=\"Yes\", ROUNDDOWN(W$5, 0), ROUNDUP(W$5, 0))-1, X$10=\"\"), \"Adjusted capital base (closing as at \"&W$4&\")\", \"\")","v":"Adjusted capital base (closing as at 2025-26)"},{"$f":"IF(AND(COUNTA($G$511:W$511)=IF($F$22=\"Yes\", ROUNDDOWN(X$5, 0), ROUNDUP(X$5, 0))-1, Y$10=\"\"), \"Adjusted capital base (closing as at \"&X$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:X$511)=IF($F$22=\"Yes\", ROUNDDOWN(Y$5, 0), ROUNDUP(Y$5, 0))-1, Z$10=\"\"), \"Adjusted capital base (closing as at \"&Y$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:Y$511)=IF($F$22=\"Yes\", ROUNDDOWN(Z$5, 0), ROUNDUP(Z$5, 0))-1, AA$10=\"\"), \"Adjusted capital base (closing as at \"&Z$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:Z$511)=IF($F$22=\"Yes\", ROUNDDOWN(AA$5, 0), ROUNDUP(AA$5, 0))-1, AB$10=\"\"), \"Adjusted capital base (closing as at \"&AA$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AA$511)=IF($F$22=\"Yes\", ROUNDDOWN(AB$5, 0), ROUNDUP(AB$5, 0))-1, AC$10=\"\"), \"Adjusted capital base (closing as at \"&AB$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AB$511)=IF($F$22=\"Yes\", ROUNDDOWN(AC$5, 0), ROUNDUP(AC$5, 0))-1, AD$10=\"\"), \"Adjusted capital base (closing as at \"&AC$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AC$511)=IF($F$22=\"Yes\", ROUNDDOWN(AD$5, 0), ROUNDUP(AD$5, 0))-1, AE$10=\"\"), \"Adjusted capital base (closing as at \"&AD$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AD$511)=IF($F$22=\"Yes\", ROUNDDOWN(AE$5, 0), ROUNDUP(AE$5, 0))-1, AF$10=\"\"), \"Adjusted capital base (closing as at \"&AE$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AE$511)=IF($F$22=\"Yes\", ROUNDDOWN(AF$5, 0), ROUNDUP(AF$5, 0))-1, AG$10=\"\"), \"Adjusted capital base (closing as at \"&AF$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AF$511)=IF($F$22=\"Yes\", ROUNDDOWN(AG$5, 0), ROUNDUP(AG$5, 0))-1, AH$10=\"\"), \"Adjusted capital base (closing as at \"&AG$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AG$511)=IF($F$22=\"Yes\", ROUNDDOWN(AH$5, 0), ROUNDUP(AH$5, 0))-1, AI$10=\"\"), \"Adjusted capital base (closing as at \"&AH$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AH$511)=IF($F$22=\"Yes\", ROUNDDOWN(AI$5, 0), ROUNDUP(AI$5, 0))-1, AJ$10=\"\"), \"Adjusted capital base (closing as at \"&AI$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AI$511)=IF($F$22=\"Yes\", ROUNDDOWN(AJ$5, 0), ROUNDUP(AJ$5, 0))-1, AK$10=\"\"), \"Adjusted capital base (closing as at \"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AJ$511)=IF($F$22=\"Yes\", ROUNDDOWN(AK$5, 0), ROUNDUP(AK$5, 0))-1, AL$10=\"\"), \"Adjusted capital base (closing as at \"&AK$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AK$511)=IF($F$22=\"Yes\", ROUNDDOWN(AL$5, 0), ROUNDUP(AL$5, 0))-1, AM$10=\"\"), \"Adjusted capital base (closing as at \"&AL$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AL$511)=IF($F$22=\"Yes\", ROUNDDOWN(AM$5, 0), ROUNDUP(AM$5, 0))-1, AN$10=\"\"), \"Adjusted capital base (closing as at \"&AM$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AM$511)=IF($F$22=\"Yes\", ROUNDDOWN(AN$5, 0), ROUNDUP(AN$5, 0))-1, AO$10=\"\"), \"Adjusted capital base (closing as at \"&AN$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AN$511)=IF($F$22=\"Yes\", ROUNDDOWN(AO$5, 0), ROUNDUP(AO$5, 0))-1, AP$10=\"\"), \"Adjusted capital base (closing as at \"&AO$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AO$511)=IF($F$22=\"Yes\", ROUNDDOWN(AP$5, 0), ROUNDUP(AP$5, 0))-1, AQ$10=\"\"), \"Adjusted capital base (closing as at \"&AP$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AP$511)=IF($F$22=\"Yes\", ROUNDDOWN(AQ$5, 0), ROUNDUP(AQ$5, 0))-1, AR$10=\"\"), \"Adjusted capital base (closing as at \"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AQ$511)=IF($F$22=\"Yes\", ROUNDDOWN(AR$5, 0), ROUNDUP(AR$5, 0))-1, AS$10=\"\"), \"Adjusted capital base (closing as at \"&AR$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AR$511)=IF($F$22=\"Yes\", ROUNDDOWN(AS$5, 0), ROUNDUP(AS$5, 0))-1, AT$10=\"\"), \"Adjusted capital base (closing as at \"&AS$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AS$511)=IF($F$22=\"Yes\", ROUNDDOWN(AT$5, 0), ROUNDUP(AT$5, 0))-1, AU$10=\"\"), \"Adjusted capital base (closing as at \"&AT$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AT$511)=IF($F$22=\"Yes\", ROUNDDOWN(AU$5, 0), ROUNDUP(AU$5, 0))-1, AV$10=\"\"), \"Adjusted capital base (closing as at \"&AU$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AU$511)=IF($F$22=\"Yes\", ROUNDDOWN(AV$5, 0), ROUNDUP(AV$5, 0))-1, AW$10=\"\"), \"Adjusted capital base (closing as at \"&AV$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AV$511)=IF($F$22=\"Yes\", ROUNDDOWN(AW$5, 0), ROUNDUP(AW$5, 0))-1, AX$10=\"\"), \"Adjusted capital base (closing as at \"&AW$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AW$511)=IF($F$22=\"Yes\", ROUNDDOWN(AX$5, 0), ROUNDUP(AX$5, 0))-1, AY$10=\"\"), \"Adjusted capital base (closing as at \"&AX$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AX$511)=IF($F$22=\"Yes\", ROUNDDOWN(AY$5, 0), ROUNDUP(AY$5, 0))-1, AZ$10=\"\"), \"Adjusted capital base (closing as at \"&AY$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AY$511)=IF($F$22=\"Yes\", ROUNDDOWN(AZ$5, 0), ROUNDUP(AZ$5, 0))-1, BA$10=\"\"), \"Adjusted capital base (closing as at \"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:AZ$511)=IF($F$22=\"Yes\", ROUNDDOWN(BA$5, 0), ROUNDUP(BA$5, 0))-1, BB$10=\"\"), \"Adjusted capital base (closing as at \"&BA$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BA$511)=IF($F$22=\"Yes\", ROUNDDOWN(BB$5, 0), ROUNDUP(BB$5, 0))-1, BC$10=\"\"), \"Adjusted capital base (closing as at \"&BB$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BB$511)=IF($F$22=\"Yes\", ROUNDDOWN(BC$5, 0), ROUNDUP(BC$5, 0))-1, BD$10=\"\"), \"Adjusted capital base (closing as at \"&BC$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BC$511)=IF($F$22=\"Yes\", ROUNDDOWN(BD$5, 0), ROUNDUP(BD$5, 0))-1, BE$10=\"\"), \"Adjusted capital base (closing as at \"&BD$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BD$511)=IF($F$22=\"Yes\", ROUNDDOWN(BE$5, 0), ROUNDUP(BE$5, 0))-1, BF$10=\"\"), \"Adjusted capital base (closing as at \"&BE$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BE$511)=IF($F$22=\"Yes\", ROUNDDOWN(BF$5, 0), ROUNDUP(BF$5, 0))-1, BG$10=\"\"), \"Adjusted capital base (closing as at \"&BF$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BF$511)=IF($F$22=\"Yes\", ROUNDDOWN(BG$5, 0), ROUNDUP(BG$5, 0))-1, BH$10=\"\"), \"Adjusted capital base (closing as at \"&BG$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BG$511)=IF($F$22=\"Yes\", ROUNDDOWN(BH$5, 0), ROUNDUP(BH$5, 0))-1, BI$10=\"\"), \"Adjusted capital base (closing as at \"&BH$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BH$511)=IF($F$22=\"Yes\", ROUNDDOWN(BI$5, 0), ROUNDUP(BI$5, 0))-1, BJ$10=\"\"), \"Adjusted capital base (closing as at \"&BI$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BI$511)=IF($F$22=\"Yes\", ROUNDDOWN(BJ$5, 0), ROUNDUP(BJ$5, 0))-1, BK$10=\"\"), \"Adjusted capital base (closing as at \"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BJ$511)=IF($F$22=\"Yes\", ROUNDDOWN(BK$5, 0), ROUNDUP(BK$5, 0))-1, BL$10=\"\"), \"Adjusted capital base (closing as at \"&BK$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BK$511)=IF($F$22=\"Yes\", ROUNDDOWN(BL$5, 0), ROUNDUP(BL$5, 0))-1, BM$10=\"\"), \"Adjusted capital base (closing as at \"&BL$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BL$511)=IF($F$22=\"Yes\", ROUNDDOWN(BM$5, 0), ROUNDUP(BM$5, 0))-1, BN$10=\"\"), \"Adjusted capital base (closing as at \"&BM$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BM$511)=IF($F$22=\"Yes\", ROUNDDOWN(BN$5, 0), ROUNDUP(BN$5, 0))-1, BO$10=\"\"), \"Adjusted capital base (closing as at \"&BN$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BN$511)=IF($F$22=\"Yes\", ROUNDDOWN(BO$5, 0), ROUNDUP(BO$5, 0))-1, BP$10=\"\"), \"Adjusted capital base (closing as at \"&BO$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BO$511)=IF($F$22=\"Yes\", ROUNDDOWN(BP$5, 0), ROUNDUP(BP$5, 0))-1, BQ$10=\"\"), \"Adjusted capital base (closing as at \"&BP$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BP$511)=IF($F$22=\"Yes\", ROUNDDOWN(BQ$5, 0), ROUNDUP(BQ$5, 0))-1, BR$10=\"\"), \"Adjusted capital base (closing as at \"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BQ$511)=IF($F$22=\"Yes\", ROUNDDOWN(BR$5, 0), ROUNDUP(BR$5, 0))-1, BS$10=\"\"), \"Adjusted capital base (closing as at \"&BR$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BR$511)=IF($F$22=\"Yes\", ROUNDDOWN(BS$5, 0), ROUNDUP(BS$5, 0))-1, BT$10=\"\"), \"Adjusted capital base (closing as at \"&BS$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BS$511)=IF($F$22=\"Yes\", ROUNDDOWN(BT$5, 0), ROUNDUP(BT$5, 0))-1, BU$10=\"\"), \"Adjusted capital base (closing as at \"&BT$4&\")\", \"\")","v":""},{"$f":"IF(AND(COUNTA($G$511:BT$511)=IF($F$22=\"Yes\", ROUNDDOWN(BU$5, 0), ROUNDUP(BU$5, 0))-1, BV$10=\"\"), \"Adjusted capital base (closing as at \"&BU$4&\")\", \"\")","v":""}]
[null,null,null,null,{"$f":"E28","v":"Distribution system assets"},null,null,{"$f":"IF(H$511<>\"\", H459+SUMPRODUCT(I243:Q243, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I459+SUMPRODUCT(J243:R243, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J459+SUMPRODUCT(K243:S243, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K459+SUMPRODUCT(L243:T243, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L459+SUMPRODUCT(M243:U243, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M459+SUMPRODUCT(N243:V243, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N459+SUMPRODUCT(O243:W243, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O459+SUMPRODUCT(P243:X243, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P459+SUMPRODUCT(Q243:Y243, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q459+SUMPRODUCT(R243:Z243, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R459+SUMPRODUCT(S243:AA243, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S459+SUMPRODUCT(T243:AB243, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T459+SUMPRODUCT(U243:AC243, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U459+SUMPRODUCT(V243:AD243, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V459+SUMPRODUCT(W243:AE243, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W459+SUMPRODUCT(X243:AF243, 1/X$15:AF$15)*W$15, \"\")","v":4622.541382789771},{"$f":"IF(X$511<>\"\", X459+SUMPRODUCT(Y243:AG243, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y459+SUMPRODUCT(Z243:AH243, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z459+SUMPRODUCT(AA243:AI243, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA459+SUMPRODUCT(AB243:AJ243, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB459+SUMPRODUCT(AC243:AK243, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC459+SUMPRODUCT(AD243:AL243, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD459+SUMPRODUCT(AE243:AM243, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE459+SUMPRODUCT(AF243:AN243, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF459+SUMPRODUCT(AG243:AO243, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG459+SUMPRODUCT(AH243:AP243, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH459+SUMPRODUCT(AI243:AQ243, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI459+SUMPRODUCT(AJ243:AR243, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ459+SUMPRODUCT(AK243:AS243, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK459+SUMPRODUCT(AL243:AT243, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL459+SUMPRODUCT(AM243:AU243, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM459+SUMPRODUCT(AN243:AV243, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN459+SUMPRODUCT(AO243:AW243, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO459+SUMPRODUCT(AP243:AX243, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP459+SUMPRODUCT(AQ243:AY243, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ459+SUMPRODUCT(AR243:AZ243, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR459+SUMPRODUCT(AS243:BA243, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS459+SUMPRODUCT(AT243:BB243, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT459+SUMPRODUCT(AU243:BC243, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU459+SUMPRODUCT(AV243:BD243, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV459+SUMPRODUCT(AW243:BE243, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW459+SUMPRODUCT(AX243:BF243, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX459+SUMPRODUCT(AY243:BG243, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY459+SUMPRODUCT(AZ243:BH243, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ459+SUMPRODUCT(BA243:BI243, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA459+SUMPRODUCT(BB243:BJ243, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB459+SUMPRODUCT(BC243:BK243, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC459+SUMPRODUCT(BD243:BL243, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD459+SUMPRODUCT(BE243:BM243, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE459+SUMPRODUCT(BF243:BN243, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF459+SUMPRODUCT(BG243:BO243, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG459+SUMPRODUCT(BH243:BP243, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH459+SUMPRODUCT(BI243:BQ243, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI459+SUMPRODUCT(BJ243:BR243, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ459+SUMPRODUCT(BK243:BS243, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK459+SUMPRODUCT(BL243:BT243, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL459+SUMPRODUCT(BM243:BU243, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM459+SUMPRODUCT(BN243:BV243, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN459+SUMPRODUCT(BO243:BW243, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO459+SUMPRODUCT(BP243:BX243, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP459+SUMPRODUCT(BQ243:BY243, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ459+SUMPRODUCT(BR243:BZ243, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR459+SUMPRODUCT(BS243:CA243, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS459+SUMPRODUCT(BT243:CB243, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT459+SUMPRODUCT(BU243:CC243, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU459+SUMPRODUCT(BV243:CD243, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Non-network general assets - Other",null,null,{"$f":"IF(H$511<>\"\", H462+SUMPRODUCT(I246:Q246, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I462+SUMPRODUCT(J246:R246, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J462+SUMPRODUCT(K246:S246, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K462+SUMPRODUCT(L246:T246, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L462+SUMPRODUCT(M246:U246, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M462+SUMPRODUCT(N246:V246, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N462+SUMPRODUCT(O246:W246, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O462+SUMPRODUCT(P246:X246, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P462+SUMPRODUCT(Q246:Y246, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q462+SUMPRODUCT(R246:Z246, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R462+SUMPRODUCT(S246:AA246, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S462+SUMPRODUCT(T246:AB246, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T462+SUMPRODUCT(U246:AC246, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U462+SUMPRODUCT(V246:AD246, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V462+SUMPRODUCT(W246:AE246, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W462+SUMPRODUCT(X246:AF246, 1/X$15:AF$15)*W$15, \"\")","v":6.517024440783036},{"$f":"IF(X$511<>\"\", X462+SUMPRODUCT(Y246:AG246, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y462+SUMPRODUCT(Z246:AH246, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z462+SUMPRODUCT(AA246:AI246, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA462+SUMPRODUCT(AB246:AJ246, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB462+SUMPRODUCT(AC246:AK246, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC462+SUMPRODUCT(AD246:AL246, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD462+SUMPRODUCT(AE246:AM246, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE462+SUMPRODUCT(AF246:AN246, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF462+SUMPRODUCT(AG246:AO246, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG462+SUMPRODUCT(AH246:AP246, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH462+SUMPRODUCT(AI246:AQ246, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI462+SUMPRODUCT(AJ246:AR246, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ462+SUMPRODUCT(AK246:AS246, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK462+SUMPRODUCT(AL246:AT246, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL462+SUMPRODUCT(AM246:AU246, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM462+SUMPRODUCT(AN246:AV246, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN462+SUMPRODUCT(AO246:AW246, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO462+SUMPRODUCT(AP246:AX246, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP462+SUMPRODUCT(AQ246:AY246, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ462+SUMPRODUCT(AR246:AZ246, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR462+SUMPRODUCT(AS246:BA246, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS462+SUMPRODUCT(AT246:BB246, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT462+SUMPRODUCT(AU246:BC246, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU462+SUMPRODUCT(AV246:BD246, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV462+SUMPRODUCT(AW246:BE246, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW462+SUMPRODUCT(AX246:BF246, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX462+SUMPRODUCT(AY246:BG246, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY462+SUMPRODUCT(AZ246:BH246, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ462+SUMPRODUCT(BA246:BI246, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA462+SUMPRODUCT(BB246:BJ246, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB462+SUMPRODUCT(BC246:BK246, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC462+SUMPRODUCT(BD246:BL246, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD462+SUMPRODUCT(BE246:BM246, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE462+SUMPRODUCT(BF246:BN246, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF462+SUMPRODUCT(BG246:BO246, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG462+SUMPRODUCT(BH246:BP246, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH462+SUMPRODUCT(BI246:BQ246, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI462+SUMPRODUCT(BJ246:BR246, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ462+SUMPRODUCT(BK246:BS246, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK462+SUMPRODUCT(BL246:BT246, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL462+SUMPRODUCT(BM246:BU246, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM462+SUMPRODUCT(BN246:BV246, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN462+SUMPRODUCT(BO246:BW246, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO462+SUMPRODUCT(BP246:BX246, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP462+SUMPRODUCT(BQ246:BY246, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ462+SUMPRODUCT(BR246:BZ246, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR462+SUMPRODUCT(BS246:CA246, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS462+SUMPRODUCT(BT246:CB246, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT462+SUMPRODUCT(BU246:CC246, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU462+SUMPRODUCT(BV246:CD246, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)",null,null,{"$f":"IF(H$511<>\"\", H466+SUMPRODUCT(I250:Q250, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I466+SUMPRODUCT(J250:R250, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J466+SUMPRODUCT(K250:S250, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K466+SUMPRODUCT(L250:T250, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L466+SUMPRODUCT(M250:U250, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M466+SUMPRODUCT(N250:V250, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N466+SUMPRODUCT(O250:W250, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O466+SUMPRODUCT(P250:X250, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P466+SUMPRODUCT(Q250:Y250, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q466+SUMPRODUCT(R250:Z250, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R466+SUMPRODUCT(S250:AA250, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S466+SUMPRODUCT(T250:AB250, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T466+SUMPRODUCT(U250:AC250, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U466+SUMPRODUCT(V250:AD250, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V466+SUMPRODUCT(W250:AE250, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W466+SUMPRODUCT(X250:AF250, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X466+SUMPRODUCT(Y250:AG250, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y466+SUMPRODUCT(Z250:AH250, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z466+SUMPRODUCT(AA250:AI250, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA466+SUMPRODUCT(AB250:AJ250, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB466+SUMPRODUCT(AC250:AK250, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC466+SUMPRODUCT(AD250:AL250, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD466+SUMPRODUCT(AE250:AM250, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE466+SUMPRODUCT(AF250:AN250, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF466+SUMPRODUCT(AG250:AO250, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG466+SUMPRODUCT(AH250:AP250, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH466+SUMPRODUCT(AI250:AQ250, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI466+SUMPRODUCT(AJ250:AR250, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ466+SUMPRODUCT(AK250:AS250, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK466+SUMPRODUCT(AL250:AT250, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL466+SUMPRODUCT(AM250:AU250, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM466+SUMPRODUCT(AN250:AV250, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN466+SUMPRODUCT(AO250:AW250, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO466+SUMPRODUCT(AP250:AX250, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP466+SUMPRODUCT(AQ250:AY250, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ466+SUMPRODUCT(AR250:AZ250, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR466+SUMPRODUCT(AS250:BA250, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS466+SUMPRODUCT(AT250:BB250, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT466+SUMPRODUCT(AU250:BC250, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU466+SUMPRODUCT(AV250:BD250, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV466+SUMPRODUCT(AW250:BE250, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW466+SUMPRODUCT(AX250:BF250, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX466+SUMPRODUCT(AY250:BG250, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY466+SUMPRODUCT(AZ250:BH250, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ466+SUMPRODUCT(BA250:BI250, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA466+SUMPRODUCT(BB250:BJ250, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB466+SUMPRODUCT(BC250:BK250, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC466+SUMPRODUCT(BD250:BL250, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD466+SUMPRODUCT(BE250:BM250, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE466+SUMPRODUCT(BF250:BN250, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF466+SUMPRODUCT(BG250:BO250, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG466+SUMPRODUCT(BH250:BP250, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH466+SUMPRODUCT(BI250:BQ250, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI466+SUMPRODUCT(BJ250:BR250, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ466+SUMPRODUCT(BK250:BS250, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK466+SUMPRODUCT(BL250:BT250, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL466+SUMPRODUCT(BM250:BU250, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM466+SUMPRODUCT(BN250:BV250, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN466+SUMPRODUCT(BO250:BW250, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO466+SUMPRODUCT(BP250:BX250, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP466+SUMPRODUCT(BQ250:BY250, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ466+SUMPRODUCT(BR250:BZ250, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR466+SUMPRODUCT(BS250:CA250, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS466+SUMPRODUCT(BT250:CB250, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT466+SUMPRODUCT(BU250:CC250, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU466+SUMPRODUCT(BV250:CD250, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2021-22",null,null,{"$f":"IF(H$511<>\"\", H470+SUMPRODUCT(I254:Q254, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I470+SUMPRODUCT(J254:R254, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J470+SUMPRODUCT(K254:S254, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K470+SUMPRODUCT(L254:T254, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L470+SUMPRODUCT(M254:U254, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M470+SUMPRODUCT(N254:V254, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N470+SUMPRODUCT(O254:W254, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O470+SUMPRODUCT(P254:X254, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P470+SUMPRODUCT(Q254:Y254, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q470+SUMPRODUCT(R254:Z254, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R470+SUMPRODUCT(S254:AA254, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S470+SUMPRODUCT(T254:AB254, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T470+SUMPRODUCT(U254:AC254, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U470+SUMPRODUCT(V254:AD254, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V470+SUMPRODUCT(W254:AE254, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W470+SUMPRODUCT(X254:AF254, 1/X$15:AF$15)*W$15, \"\")","v":2.6334668150935769E-3},{"$f":"IF(X$511<>\"\", X470+SUMPRODUCT(Y254:AG254, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y470+SUMPRODUCT(Z254:AH254, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z470+SUMPRODUCT(AA254:AI254, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA470+SUMPRODUCT(AB254:AJ254, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB470+SUMPRODUCT(AC254:AK254, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC470+SUMPRODUCT(AD254:AL254, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD470+SUMPRODUCT(AE254:AM254, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE470+SUMPRODUCT(AF254:AN254, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF470+SUMPRODUCT(AG254:AO254, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG470+SUMPRODUCT(AH254:AP254, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH470+SUMPRODUCT(AI254:AQ254, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI470+SUMPRODUCT(AJ254:AR254, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ470+SUMPRODUCT(AK254:AS254, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK470+SUMPRODUCT(AL254:AT254, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL470+SUMPRODUCT(AM254:AU254, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM470+SUMPRODUCT(AN254:AV254, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN470+SUMPRODUCT(AO254:AW254, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO470+SUMPRODUCT(AP254:AX254, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP470+SUMPRODUCT(AQ254:AY254, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ470+SUMPRODUCT(AR254:AZ254, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR470+SUMPRODUCT(AS254:BA254, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS470+SUMPRODUCT(AT254:BB254, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT470+SUMPRODUCT(AU254:BC254, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU470+SUMPRODUCT(AV254:BD254, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV470+SUMPRODUCT(AW254:BE254, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW470+SUMPRODUCT(AX254:BF254, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX470+SUMPRODUCT(AY254:BG254, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY470+SUMPRODUCT(AZ254:BH254, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ470+SUMPRODUCT(BA254:BI254, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA470+SUMPRODUCT(BB254:BJ254, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB470+SUMPRODUCT(BC254:BK254, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC470+SUMPRODUCT(BD254:BL254, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD470+SUMPRODUCT(BE254:BM254, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE470+SUMPRODUCT(BF254:BN254, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF470+SUMPRODUCT(BG254:BO254, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG470+SUMPRODUCT(BH254:BP254, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH470+SUMPRODUCT(BI254:BQ254, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI470+SUMPRODUCT(BJ254:BR254, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ470+SUMPRODUCT(BK254:BS254, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK470+SUMPRODUCT(BL254:BT254, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL470+SUMPRODUCT(BM254:BU254, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM470+SUMPRODUCT(BN254:BV254, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN470+SUMPRODUCT(BO254:BW254, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO470+SUMPRODUCT(BP254:BX254, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP470+SUMPRODUCT(BQ254:BY254, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ470+SUMPRODUCT(BR254:BZ254, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR470+SUMPRODUCT(BS254:CA254, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS470+SUMPRODUCT(BT254:CB254, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT470+SUMPRODUCT(BU254:CC254, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU470+SUMPRODUCT(BV254:CD254, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Critical spares - network assets",null,null,{"$f":"IF(H$511<>\"\", H473+SUMPRODUCT(I257:Q257, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I473+SUMPRODUCT(J257:R257, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J473+SUMPRODUCT(K257:S257, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K473+SUMPRODUCT(L257:T257, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L473+SUMPRODUCT(M257:U257, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M473+SUMPRODUCT(N257:V257, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N473+SUMPRODUCT(O257:W257, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O473+SUMPRODUCT(P257:X257, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P473+SUMPRODUCT(Q257:Y257, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q473+SUMPRODUCT(R257:Z257, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R473+SUMPRODUCT(S257:AA257, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S473+SUMPRODUCT(T257:AB257, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T473+SUMPRODUCT(U257:AC257, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U473+SUMPRODUCT(V257:AD257, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V473+SUMPRODUCT(W257:AE257, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W473+SUMPRODUCT(X257:AF257, 1/X$15:AF$15)*W$15, \"\")","v":7.6125608400000013},{"$f":"IF(X$511<>\"\", X473+SUMPRODUCT(Y257:AG257, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y473+SUMPRODUCT(Z257:AH257, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z473+SUMPRODUCT(AA257:AI257, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA473+SUMPRODUCT(AB257:AJ257, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB473+SUMPRODUCT(AC257:AK257, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC473+SUMPRODUCT(AD257:AL257, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD473+SUMPRODUCT(AE257:AM257, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE473+SUMPRODUCT(AF257:AN257, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF473+SUMPRODUCT(AG257:AO257, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG473+SUMPRODUCT(AH257:AP257, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH473+SUMPRODUCT(AI257:AQ257, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI473+SUMPRODUCT(AJ257:AR257, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ473+SUMPRODUCT(AK257:AS257, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK473+SUMPRODUCT(AL257:AT257, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL473+SUMPRODUCT(AM257:AU257, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM473+SUMPRODUCT(AN257:AV257, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN473+SUMPRODUCT(AO257:AW257, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO473+SUMPRODUCT(AP257:AX257, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP473+SUMPRODUCT(AQ257:AY257, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ473+SUMPRODUCT(AR257:AZ257, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR473+SUMPRODUCT(AS257:BA257, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS473+SUMPRODUCT(AT257:BB257, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT473+SUMPRODUCT(AU257:BC257, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU473+SUMPRODUCT(AV257:BD257, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV473+SUMPRODUCT(AW257:BE257, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW473+SUMPRODUCT(AX257:BF257, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX473+SUMPRODUCT(AY257:BG257, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY473+SUMPRODUCT(AZ257:BH257, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ473+SUMPRODUCT(BA257:BI257, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA473+SUMPRODUCT(BB257:BJ257, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB473+SUMPRODUCT(BC257:BK257, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC473+SUMPRODUCT(BD257:BL257, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD473+SUMPRODUCT(BE257:BM257, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE473+SUMPRODUCT(BF257:BN257, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF473+SUMPRODUCT(BG257:BO257, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG473+SUMPRODUCT(BH257:BP257, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH473+SUMPRODUCT(BI257:BQ257, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI473+SUMPRODUCT(BJ257:BR257, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ473+SUMPRODUCT(BK257:BS257, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK473+SUMPRODUCT(BL257:BT257, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL473+SUMPRODUCT(BM257:BU257, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM473+SUMPRODUCT(BN257:BV257, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN473+SUMPRODUCT(BO257:BW257, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO473+SUMPRODUCT(BP257:BX257, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP473+SUMPRODUCT(BQ257:BY257, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ473+SUMPRODUCT(BR257:BZ257, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR473+SUMPRODUCT(BS257:CA257, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS473+SUMPRODUCT(BT257:CB257, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT473+SUMPRODUCT(BU257:CC257, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU473+SUMPRODUCT(BV257:CD257, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H475+SUMPRODUCT(I259:Q259, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I475+SUMPRODUCT(J259:R259, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J475+SUMPRODUCT(K259:S259, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K475+SUMPRODUCT(L259:T259, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L475+SUMPRODUCT(M259:U259, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M475+SUMPRODUCT(N259:V259, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N475+SUMPRODUCT(O259:W259, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O475+SUMPRODUCT(P259:X259, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P475+SUMPRODUCT(Q259:Y259, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q475+SUMPRODUCT(R259:Z259, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R475+SUMPRODUCT(S259:AA259, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S475+SUMPRODUCT(T259:AB259, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T475+SUMPRODUCT(U259:AC259, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U475+SUMPRODUCT(V259:AD259, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V475+SUMPRODUCT(W259:AE259, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W475+SUMPRODUCT(X259:AF259, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X475+SUMPRODUCT(Y259:AG259, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y475+SUMPRODUCT(Z259:AH259, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z475+SUMPRODUCT(AA259:AI259, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA475+SUMPRODUCT(AB259:AJ259, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB475+SUMPRODUCT(AC259:AK259, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC475+SUMPRODUCT(AD259:AL259, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD475+SUMPRODUCT(AE259:AM259, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE475+SUMPRODUCT(AF259:AN259, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF475+SUMPRODUCT(AG259:AO259, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG475+SUMPRODUCT(AH259:AP259, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH475+SUMPRODUCT(AI259:AQ259, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI475+SUMPRODUCT(AJ259:AR259, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ475+SUMPRODUCT(AK259:AS259, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK475+SUMPRODUCT(AL259:AT259, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL475+SUMPRODUCT(AM259:AU259, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM475+SUMPRODUCT(AN259:AV259, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN475+SUMPRODUCT(AO259:AW259, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO475+SUMPRODUCT(AP259:AX259, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP475+SUMPRODUCT(AQ259:AY259, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ475+SUMPRODUCT(AR259:AZ259, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR475+SUMPRODUCT(AS259:BA259, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS475+SUMPRODUCT(AT259:BB259, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT475+SUMPRODUCT(AU259:BC259, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU475+SUMPRODUCT(AV259:BD259, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV475+SUMPRODUCT(AW259:BE259, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW475+SUMPRODUCT(AX259:BF259, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX475+SUMPRODUCT(AY259:BG259, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY475+SUMPRODUCT(AZ259:BH259, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ475+SUMPRODUCT(BA259:BI259, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA475+SUMPRODUCT(BB259:BJ259, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB475+SUMPRODUCT(BC259:BK259, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC475+SUMPRODUCT(BD259:BL259, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD475+SUMPRODUCT(BE259:BM259, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE475+SUMPRODUCT(BF259:BN259, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF475+SUMPRODUCT(BG259:BO259, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG475+SUMPRODUCT(BH259:BP259, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH475+SUMPRODUCT(BI259:BQ259, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI475+SUMPRODUCT(BJ259:BR259, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ475+SUMPRODUCT(BK259:BS259, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK475+SUMPRODUCT(BL259:BT259, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL475+SUMPRODUCT(BM259:BU259, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM475+SUMPRODUCT(BN259:BV259, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN475+SUMPRODUCT(BO259:BW259, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO475+SUMPRODUCT(BP259:BX259, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP475+SUMPRODUCT(BQ259:BY259, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ475+SUMPRODUCT(BR259:BZ259, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR475+SUMPRODUCT(BS259:CA259, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS475+SUMPRODUCT(BT259:CB259, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT475+SUMPRODUCT(BU259:CC259, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU475+SUMPRODUCT(BV259:CD259, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H478+SUMPRODUCT(I262:Q262, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I478+SUMPRODUCT(J262:R262, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J478+SUMPRODUCT(K262:S262, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K478+SUMPRODUCT(L262:T262, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L478+SUMPRODUCT(M262:U262, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M478+SUMPRODUCT(N262:V262, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N478+SUMPRODUCT(O262:W262, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O478+SUMPRODUCT(P262:X262, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P478+SUMPRODUCT(Q262:Y262, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q478+SUMPRODUCT(R262:Z262, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R478+SUMPRODUCT(S262:AA262, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S478+SUMPRODUCT(T262:AB262, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T478+SUMPRODUCT(U262:AC262, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U478+SUMPRODUCT(V262:AD262, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V478+SUMPRODUCT(W262:AE262, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W478+SUMPRODUCT(X262:AF262, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X478+SUMPRODUCT(Y262:AG262, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y478+SUMPRODUCT(Z262:AH262, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z478+SUMPRODUCT(AA262:AI262, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA478+SUMPRODUCT(AB262:AJ262, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB478+SUMPRODUCT(AC262:AK262, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC478+SUMPRODUCT(AD262:AL262, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD478+SUMPRODUCT(AE262:AM262, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE478+SUMPRODUCT(AF262:AN262, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF478+SUMPRODUCT(AG262:AO262, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG478+SUMPRODUCT(AH262:AP262, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH478+SUMPRODUCT(AI262:AQ262, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI478+SUMPRODUCT(AJ262:AR262, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ478+SUMPRODUCT(AK262:AS262, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK478+SUMPRODUCT(AL262:AT262, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL478+SUMPRODUCT(AM262:AU262, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM478+SUMPRODUCT(AN262:AV262, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN478+SUMPRODUCT(AO262:AW262, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO478+SUMPRODUCT(AP262:AX262, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP478+SUMPRODUCT(AQ262:AY262, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ478+SUMPRODUCT(AR262:AZ262, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR478+SUMPRODUCT(AS262:BA262, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS478+SUMPRODUCT(AT262:BB262, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT478+SUMPRODUCT(AU262:BC262, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU478+SUMPRODUCT(AV262:BD262, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV478+SUMPRODUCT(AW262:BE262, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW478+SUMPRODUCT(AX262:BF262, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX478+SUMPRODUCT(AY262:BG262, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY478+SUMPRODUCT(AZ262:BH262, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ478+SUMPRODUCT(BA262:BI262, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA478+SUMPRODUCT(BB262:BJ262, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB478+SUMPRODUCT(BC262:BK262, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC478+SUMPRODUCT(BD262:BL262, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD478+SUMPRODUCT(BE262:BM262, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE478+SUMPRODUCT(BF262:BN262, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF478+SUMPRODUCT(BG262:BO262, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG478+SUMPRODUCT(BH262:BP262, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH478+SUMPRODUCT(BI262:BQ262, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI478+SUMPRODUCT(BJ262:BR262, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ478+SUMPRODUCT(BK262:BS262, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK478+SUMPRODUCT(BL262:BT262, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL478+SUMPRODUCT(BM262:BU262, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM478+SUMPRODUCT(BN262:BV262, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN478+SUMPRODUCT(BO262:BW262, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO478+SUMPRODUCT(BP262:BX262, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP478+SUMPRODUCT(BQ262:BY262, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ478+SUMPRODUCT(BR262:BZ262, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR478+SUMPRODUCT(BS262:CA262, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS478+SUMPRODUCT(BT262:CB262, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT478+SUMPRODUCT(BU262:CC262, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU478+SUMPRODUCT(BV262:CD262, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H479+SUMPRODUCT(I263:Q263, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I479+SUMPRODUCT(J263:R263, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J479+SUMPRODUCT(K263:S263, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K479+SUMPRODUCT(L263:T263, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L479+SUMPRODUCT(M263:U263, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M479+SUMPRODUCT(N263:V263, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N479+SUMPRODUCT(O263:W263, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O479+SUMPRODUCT(P263:X263, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P479+SUMPRODUCT(Q263:Y263, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q479+SUMPRODUCT(R263:Z263, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R479+SUMPRODUCT(S263:AA263, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S479+SUMPRODUCT(T263:AB263, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T479+SUMPRODUCT(U263:AC263, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U479+SUMPRODUCT(V263:AD263, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V479+SUMPRODUCT(W263:AE263, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W479+SUMPRODUCT(X263:AF263, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X479+SUMPRODUCT(Y263:AG263, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y479+SUMPRODUCT(Z263:AH263, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z479+SUMPRODUCT(AA263:AI263, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA479+SUMPRODUCT(AB263:AJ263, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB479+SUMPRODUCT(AC263:AK263, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC479+SUMPRODUCT(AD263:AL263, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD479+SUMPRODUCT(AE263:AM263, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE479+SUMPRODUCT(AF263:AN263, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF479+SUMPRODUCT(AG263:AO263, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG479+SUMPRODUCT(AH263:AP263, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH479+SUMPRODUCT(AI263:AQ263, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI479+SUMPRODUCT(AJ263:AR263, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ479+SUMPRODUCT(AK263:AS263, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK479+SUMPRODUCT(AL263:AT263, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL479+SUMPRODUCT(AM263:AU263, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM479+SUMPRODUCT(AN263:AV263, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN479+SUMPRODUCT(AO263:AW263, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO479+SUMPRODUCT(AP263:AX263, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP479+SUMPRODUCT(AQ263:AY263, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ479+SUMPRODUCT(AR263:AZ263, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR479+SUMPRODUCT(AS263:BA263, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS479+SUMPRODUCT(AT263:BB263, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT479+SUMPRODUCT(AU263:BC263, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU479+SUMPRODUCT(AV263:BD263, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV479+SUMPRODUCT(AW263:BE263, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW479+SUMPRODUCT(AX263:BF263, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX479+SUMPRODUCT(AY263:BG263, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY479+SUMPRODUCT(AZ263:BH263, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ479+SUMPRODUCT(BA263:BI263, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA479+SUMPRODUCT(BB263:BJ263, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB479+SUMPRODUCT(BC263:BK263, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC479+SUMPRODUCT(BD263:BL263, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD479+SUMPRODUCT(BE263:BM263, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE479+SUMPRODUCT(BF263:BN263, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF479+SUMPRODUCT(BG263:BO263, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG479+SUMPRODUCT(BH263:BP263, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH479+SUMPRODUCT(BI263:BQ263, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI479+SUMPRODUCT(BJ263:BR263, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ479+SUMPRODUCT(BK263:BS263, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK479+SUMPRODUCT(BL263:BT263, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL479+SUMPRODUCT(BM263:BU263, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM479+SUMPRODUCT(BN263:BV263, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN479+SUMPRODUCT(BO263:BW263, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO479+SUMPRODUCT(BP263:BX263, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP479+SUMPRODUCT(BQ263:BY263, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ479+SUMPRODUCT(BR263:BZ263, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR479+SUMPRODUCT(BS263:CA263, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS479+SUMPRODUCT(BT263:CB263, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT479+SUMPRODUCT(BU263:CC263, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU479+SUMPRODUCT(BV263:CD263, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H480+SUMPRODUCT(I264:Q264, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I480+SUMPRODUCT(J264:R264, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J480+SUMPRODUCT(K264:S264, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K480+SUMPRODUCT(L264:T264, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L480+SUMPRODUCT(M264:U264, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M480+SUMPRODUCT(N264:V264, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N480+SUMPRODUCT(O264:W264, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O480+SUMPRODUCT(P264:X264, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P480+SUMPRODUCT(Q264:Y264, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q480+SUMPRODUCT(R264:Z264, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R480+SUMPRODUCT(S264:AA264, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S480+SUMPRODUCT(T264:AB264, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T480+SUMPRODUCT(U264:AC264, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U480+SUMPRODUCT(V264:AD264, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V480+SUMPRODUCT(W264:AE264, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W480+SUMPRODUCT(X264:AF264, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X480+SUMPRODUCT(Y264:AG264, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y480+SUMPRODUCT(Z264:AH264, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z480+SUMPRODUCT(AA264:AI264, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA480+SUMPRODUCT(AB264:AJ264, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB480+SUMPRODUCT(AC264:AK264, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC480+SUMPRODUCT(AD264:AL264, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD480+SUMPRODUCT(AE264:AM264, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE480+SUMPRODUCT(AF264:AN264, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF480+SUMPRODUCT(AG264:AO264, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG480+SUMPRODUCT(AH264:AP264, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH480+SUMPRODUCT(AI264:AQ264, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI480+SUMPRODUCT(AJ264:AR264, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ480+SUMPRODUCT(AK264:AS264, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK480+SUMPRODUCT(AL264:AT264, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL480+SUMPRODUCT(AM264:AU264, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM480+SUMPRODUCT(AN264:AV264, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN480+SUMPRODUCT(AO264:AW264, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO480+SUMPRODUCT(AP264:AX264, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP480+SUMPRODUCT(AQ264:AY264, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ480+SUMPRODUCT(AR264:AZ264, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR480+SUMPRODUCT(AS264:BA264, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS480+SUMPRODUCT(AT264:BB264, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT480+SUMPRODUCT(AU264:BC264, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU480+SUMPRODUCT(AV264:BD264, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV480+SUMPRODUCT(AW264:BE264, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW480+SUMPRODUCT(AX264:BF264, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX480+SUMPRODUCT(AY264:BG264, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY480+SUMPRODUCT(AZ264:BH264, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ480+SUMPRODUCT(BA264:BI264, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA480+SUMPRODUCT(BB264:BJ264, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB480+SUMPRODUCT(BC264:BK264, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC480+SUMPRODUCT(BD264:BL264, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD480+SUMPRODUCT(BE264:BM264, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE480+SUMPRODUCT(BF264:BN264, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF480+SUMPRODUCT(BG264:BO264, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG480+SUMPRODUCT(BH264:BP264, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH480+SUMPRODUCT(BI264:BQ264, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI480+SUMPRODUCT(BJ264:BR264, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ480+SUMPRODUCT(BK264:BS264, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK480+SUMPRODUCT(BL264:BT264, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL480+SUMPRODUCT(BM264:BU264, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM480+SUMPRODUCT(BN264:BV264, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN480+SUMPRODUCT(BO264:BW264, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO480+SUMPRODUCT(BP264:BX264, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP480+SUMPRODUCT(BQ264:BY264, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ480+SUMPRODUCT(BR264:BZ264, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR480+SUMPRODUCT(BS264:CA264, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS480+SUMPRODUCT(BT264:CB264, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT480+SUMPRODUCT(BU264:CC264, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU480+SUMPRODUCT(BV264:CD264, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H481+SUMPRODUCT(I265:Q265, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I481+SUMPRODUCT(J265:R265, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J481+SUMPRODUCT(K265:S265, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K481+SUMPRODUCT(L265:T265, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L481+SUMPRODUCT(M265:U265, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M481+SUMPRODUCT(N265:V265, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N481+SUMPRODUCT(O265:W265, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O481+SUMPRODUCT(P265:X265, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P481+SUMPRODUCT(Q265:Y265, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q481+SUMPRODUCT(R265:Z265, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R481+SUMPRODUCT(S265:AA265, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S481+SUMPRODUCT(T265:AB265, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T481+SUMPRODUCT(U265:AC265, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U481+SUMPRODUCT(V265:AD265, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V481+SUMPRODUCT(W265:AE265, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W481+SUMPRODUCT(X265:AF265, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X481+SUMPRODUCT(Y265:AG265, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y481+SUMPRODUCT(Z265:AH265, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z481+SUMPRODUCT(AA265:AI265, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA481+SUMPRODUCT(AB265:AJ265, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB481+SUMPRODUCT(AC265:AK265, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC481+SUMPRODUCT(AD265:AL265, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD481+SUMPRODUCT(AE265:AM265, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE481+SUMPRODUCT(AF265:AN265, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF481+SUMPRODUCT(AG265:AO265, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG481+SUMPRODUCT(AH265:AP265, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH481+SUMPRODUCT(AI265:AQ265, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI481+SUMPRODUCT(AJ265:AR265, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ481+SUMPRODUCT(AK265:AS265, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK481+SUMPRODUCT(AL265:AT265, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL481+SUMPRODUCT(AM265:AU265, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM481+SUMPRODUCT(AN265:AV265, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN481+SUMPRODUCT(AO265:AW265, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO481+SUMPRODUCT(AP265:AX265, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP481+SUMPRODUCT(AQ265:AY265, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ481+SUMPRODUCT(AR265:AZ265, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR481+SUMPRODUCT(AS265:BA265, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS481+SUMPRODUCT(AT265:BB265, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT481+SUMPRODUCT(AU265:BC265, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU481+SUMPRODUCT(AV265:BD265, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV481+SUMPRODUCT(AW265:BE265, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW481+SUMPRODUCT(AX265:BF265, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX481+SUMPRODUCT(AY265:BG265, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY481+SUMPRODUCT(AZ265:BH265, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ481+SUMPRODUCT(BA265:BI265, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA481+SUMPRODUCT(BB265:BJ265, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB481+SUMPRODUCT(BC265:BK265, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC481+SUMPRODUCT(BD265:BL265, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD481+SUMPRODUCT(BE265:BM265, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE481+SUMPRODUCT(BF265:BN265, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF481+SUMPRODUCT(BG265:BO265, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG481+SUMPRODUCT(BH265:BP265, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH481+SUMPRODUCT(BI265:BQ265, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI481+SUMPRODUCT(BJ265:BR265, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ481+SUMPRODUCT(BK265:BS265, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK481+SUMPRODUCT(BL265:BT265, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL481+SUMPRODUCT(BM265:BU265, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM481+SUMPRODUCT(BN265:BV265, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN481+SUMPRODUCT(BO265:BW265, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO481+SUMPRODUCT(BP265:BX265, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP481+SUMPRODUCT(BQ265:BY265, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ481+SUMPRODUCT(BR265:BZ265, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR481+SUMPRODUCT(BS265:CA265, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS481+SUMPRODUCT(BT265:CB265, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT481+SUMPRODUCT(BU265:CC265, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU481+SUMPRODUCT(BV265:CD265, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H482+SUMPRODUCT(I266:Q266, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I482+SUMPRODUCT(J266:R266, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J482+SUMPRODUCT(K266:S266, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K482+SUMPRODUCT(L266:T266, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L482+SUMPRODUCT(M266:U266, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M482+SUMPRODUCT(N266:V266, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N482+SUMPRODUCT(O266:W266, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O482+SUMPRODUCT(P266:X266, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P482+SUMPRODUCT(Q266:Y266, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q482+SUMPRODUCT(R266:Z266, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R482+SUMPRODUCT(S266:AA266, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S482+SUMPRODUCT(T266:AB266, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T482+SUMPRODUCT(U266:AC266, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U482+SUMPRODUCT(V266:AD266, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V482+SUMPRODUCT(W266:AE266, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W482+SUMPRODUCT(X266:AF266, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X482+SUMPRODUCT(Y266:AG266, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y482+SUMPRODUCT(Z266:AH266, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z482+SUMPRODUCT(AA266:AI266, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA482+SUMPRODUCT(AB266:AJ266, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB482+SUMPRODUCT(AC266:AK266, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC482+SUMPRODUCT(AD266:AL266, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD482+SUMPRODUCT(AE266:AM266, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE482+SUMPRODUCT(AF266:AN266, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF482+SUMPRODUCT(AG266:AO266, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG482+SUMPRODUCT(AH266:AP266, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH482+SUMPRODUCT(AI266:AQ266, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI482+SUMPRODUCT(AJ266:AR266, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ482+SUMPRODUCT(AK266:AS266, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK482+SUMPRODUCT(AL266:AT266, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL482+SUMPRODUCT(AM266:AU266, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM482+SUMPRODUCT(AN266:AV266, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN482+SUMPRODUCT(AO266:AW266, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO482+SUMPRODUCT(AP266:AX266, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP482+SUMPRODUCT(AQ266:AY266, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ482+SUMPRODUCT(AR266:AZ266, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR482+SUMPRODUCT(AS266:BA266, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS482+SUMPRODUCT(AT266:BB266, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT482+SUMPRODUCT(AU266:BC266, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU482+SUMPRODUCT(AV266:BD266, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV482+SUMPRODUCT(AW266:BE266, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW482+SUMPRODUCT(AX266:BF266, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX482+SUMPRODUCT(AY266:BG266, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY482+SUMPRODUCT(AZ266:BH266, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ482+SUMPRODUCT(BA266:BI266, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA482+SUMPRODUCT(BB266:BJ266, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB482+SUMPRODUCT(BC266:BK266, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC482+SUMPRODUCT(BD266:BL266, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD482+SUMPRODUCT(BE266:BM266, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE482+SUMPRODUCT(BF266:BN266, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF482+SUMPRODUCT(BG266:BO266, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG482+SUMPRODUCT(BH266:BP266, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH482+SUMPRODUCT(BI266:BQ266, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI482+SUMPRODUCT(BJ266:BR266, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ482+SUMPRODUCT(BK266:BS266, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK482+SUMPRODUCT(BL266:BT266, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL482+SUMPRODUCT(BM266:BU266, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM482+SUMPRODUCT(BN266:BV266, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN482+SUMPRODUCT(BO266:BW266, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO482+SUMPRODUCT(BP266:BX266, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP482+SUMPRODUCT(BQ266:BY266, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ482+SUMPRODUCT(BR266:BZ266, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR482+SUMPRODUCT(BS266:CA266, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS482+SUMPRODUCT(BT266:CB266, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT482+SUMPRODUCT(BU266:CC266, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU482+SUMPRODUCT(BV266:CD266, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H483+SUMPRODUCT(I267:Q267, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I483+SUMPRODUCT(J267:R267, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J483+SUMPRODUCT(K267:S267, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K483+SUMPRODUCT(L267:T267, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L483+SUMPRODUCT(M267:U267, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M483+SUMPRODUCT(N267:V267, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N483+SUMPRODUCT(O267:W267, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O483+SUMPRODUCT(P267:X267, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P483+SUMPRODUCT(Q267:Y267, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q483+SUMPRODUCT(R267:Z267, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R483+SUMPRODUCT(S267:AA267, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S483+SUMPRODUCT(T267:AB267, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T483+SUMPRODUCT(U267:AC267, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U483+SUMPRODUCT(V267:AD267, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V483+SUMPRODUCT(W267:AE267, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W483+SUMPRODUCT(X267:AF267, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X483+SUMPRODUCT(Y267:AG267, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y483+SUMPRODUCT(Z267:AH267, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z483+SUMPRODUCT(AA267:AI267, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA483+SUMPRODUCT(AB267:AJ267, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB483+SUMPRODUCT(AC267:AK267, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC483+SUMPRODUCT(AD267:AL267, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD483+SUMPRODUCT(AE267:AM267, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE483+SUMPRODUCT(AF267:AN267, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF483+SUMPRODUCT(AG267:AO267, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG483+SUMPRODUCT(AH267:AP267, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH483+SUMPRODUCT(AI267:AQ267, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI483+SUMPRODUCT(AJ267:AR267, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ483+SUMPRODUCT(AK267:AS267, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK483+SUMPRODUCT(AL267:AT267, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL483+SUMPRODUCT(AM267:AU267, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM483+SUMPRODUCT(AN267:AV267, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN483+SUMPRODUCT(AO267:AW267, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO483+SUMPRODUCT(AP267:AX267, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP483+SUMPRODUCT(AQ267:AY267, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ483+SUMPRODUCT(AR267:AZ267, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR483+SUMPRODUCT(AS267:BA267, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS483+SUMPRODUCT(AT267:BB267, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT483+SUMPRODUCT(AU267:BC267, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU483+SUMPRODUCT(AV267:BD267, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV483+SUMPRODUCT(AW267:BE267, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW483+SUMPRODUCT(AX267:BF267, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX483+SUMPRODUCT(AY267:BG267, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY483+SUMPRODUCT(AZ267:BH267, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ483+SUMPRODUCT(BA267:BI267, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA483+SUMPRODUCT(BB267:BJ267, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB483+SUMPRODUCT(BC267:BK267, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC483+SUMPRODUCT(BD267:BL267, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD483+SUMPRODUCT(BE267:BM267, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE483+SUMPRODUCT(BF267:BN267, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF483+SUMPRODUCT(BG267:BO267, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG483+SUMPRODUCT(BH267:BP267, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH483+SUMPRODUCT(BI267:BQ267, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI483+SUMPRODUCT(BJ267:BR267, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ483+SUMPRODUCT(BK267:BS267, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK483+SUMPRODUCT(BL267:BT267, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL483+SUMPRODUCT(BM267:BU267, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM483+SUMPRODUCT(BN267:BV267, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN483+SUMPRODUCT(BO267:BW267, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO483+SUMPRODUCT(BP267:BX267, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP483+SUMPRODUCT(BQ267:BY267, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ483+SUMPRODUCT(BR267:BZ267, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR483+SUMPRODUCT(BS267:CA267, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS483+SUMPRODUCT(BT267:CB267, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT483+SUMPRODUCT(BU267:CC267, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU483+SUMPRODUCT(BV267:CD267, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H484+SUMPRODUCT(I268:Q268, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I484+SUMPRODUCT(J268:R268, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J484+SUMPRODUCT(K268:S268, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K484+SUMPRODUCT(L268:T268, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L484+SUMPRODUCT(M268:U268, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M484+SUMPRODUCT(N268:V268, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N484+SUMPRODUCT(O268:W268, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O484+SUMPRODUCT(P268:X268, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P484+SUMPRODUCT(Q268:Y268, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q484+SUMPRODUCT(R268:Z268, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R484+SUMPRODUCT(S268:AA268, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S484+SUMPRODUCT(T268:AB268, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T484+SUMPRODUCT(U268:AC268, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U484+SUMPRODUCT(V268:AD268, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V484+SUMPRODUCT(W268:AE268, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W484+SUMPRODUCT(X268:AF268, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X484+SUMPRODUCT(Y268:AG268, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y484+SUMPRODUCT(Z268:AH268, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z484+SUMPRODUCT(AA268:AI268, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA484+SUMPRODUCT(AB268:AJ268, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB484+SUMPRODUCT(AC268:AK268, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC484+SUMPRODUCT(AD268:AL268, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD484+SUMPRODUCT(AE268:AM268, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE484+SUMPRODUCT(AF268:AN268, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF484+SUMPRODUCT(AG268:AO268, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG484+SUMPRODUCT(AH268:AP268, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH484+SUMPRODUCT(AI268:AQ268, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI484+SUMPRODUCT(AJ268:AR268, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ484+SUMPRODUCT(AK268:AS268, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK484+SUMPRODUCT(AL268:AT268, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL484+SUMPRODUCT(AM268:AU268, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM484+SUMPRODUCT(AN268:AV268, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN484+SUMPRODUCT(AO268:AW268, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO484+SUMPRODUCT(AP268:AX268, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP484+SUMPRODUCT(AQ268:AY268, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ484+SUMPRODUCT(AR268:AZ268, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR484+SUMPRODUCT(AS268:BA268, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS484+SUMPRODUCT(AT268:BB268, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT484+SUMPRODUCT(AU268:BC268, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU484+SUMPRODUCT(AV268:BD268, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV484+SUMPRODUCT(AW268:BE268, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW484+SUMPRODUCT(AX268:BF268, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX484+SUMPRODUCT(AY268:BG268, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY484+SUMPRODUCT(AZ268:BH268, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ484+SUMPRODUCT(BA268:BI268, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA484+SUMPRODUCT(BB268:BJ268, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB484+SUMPRODUCT(BC268:BK268, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC484+SUMPRODUCT(BD268:BL268, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD484+SUMPRODUCT(BE268:BM268, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE484+SUMPRODUCT(BF268:BN268, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF484+SUMPRODUCT(BG268:BO268, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG484+SUMPRODUCT(BH268:BP268, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH484+SUMPRODUCT(BI268:BQ268, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI484+SUMPRODUCT(BJ268:BR268, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ484+SUMPRODUCT(BK268:BS268, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK484+SUMPRODUCT(BL268:BT268, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL484+SUMPRODUCT(BM268:BU268, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM484+SUMPRODUCT(BN268:BV268, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN484+SUMPRODUCT(BO268:BW268, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO484+SUMPRODUCT(BP268:BX268, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP484+SUMPRODUCT(BQ268:BY268, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ484+SUMPRODUCT(BR268:BZ268, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR484+SUMPRODUCT(BS268:CA268, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS484+SUMPRODUCT(BT268:CB268, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT484+SUMPRODUCT(BU268:CC268, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU484+SUMPRODUCT(BV268:CD268, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H485+SUMPRODUCT(I269:Q269, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I485+SUMPRODUCT(J269:R269, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J485+SUMPRODUCT(K269:S269, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K485+SUMPRODUCT(L269:T269, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L485+SUMPRODUCT(M269:U269, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M485+SUMPRODUCT(N269:V269, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N485+SUMPRODUCT(O269:W269, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O485+SUMPRODUCT(P269:X269, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P485+SUMPRODUCT(Q269:Y269, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q485+SUMPRODUCT(R269:Z269, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R485+SUMPRODUCT(S269:AA269, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S485+SUMPRODUCT(T269:AB269, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T485+SUMPRODUCT(U269:AC269, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U485+SUMPRODUCT(V269:AD269, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V485+SUMPRODUCT(W269:AE269, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W485+SUMPRODUCT(X269:AF269, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X485+SUMPRODUCT(Y269:AG269, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y485+SUMPRODUCT(Z269:AH269, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z485+SUMPRODUCT(AA269:AI269, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA485+SUMPRODUCT(AB269:AJ269, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB485+SUMPRODUCT(AC269:AK269, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC485+SUMPRODUCT(AD269:AL269, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD485+SUMPRODUCT(AE269:AM269, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE485+SUMPRODUCT(AF269:AN269, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF485+SUMPRODUCT(AG269:AO269, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG485+SUMPRODUCT(AH269:AP269, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH485+SUMPRODUCT(AI269:AQ269, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI485+SUMPRODUCT(AJ269:AR269, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ485+SUMPRODUCT(AK269:AS269, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK485+SUMPRODUCT(AL269:AT269, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL485+SUMPRODUCT(AM269:AU269, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM485+SUMPRODUCT(AN269:AV269, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN485+SUMPRODUCT(AO269:AW269, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO485+SUMPRODUCT(AP269:AX269, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP485+SUMPRODUCT(AQ269:AY269, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ485+SUMPRODUCT(AR269:AZ269, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR485+SUMPRODUCT(AS269:BA269, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS485+SUMPRODUCT(AT269:BB269, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT485+SUMPRODUCT(AU269:BC269, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU485+SUMPRODUCT(AV269:BD269, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV485+SUMPRODUCT(AW269:BE269, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW485+SUMPRODUCT(AX269:BF269, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX485+SUMPRODUCT(AY269:BG269, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY485+SUMPRODUCT(AZ269:BH269, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ485+SUMPRODUCT(BA269:BI269, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA485+SUMPRODUCT(BB269:BJ269, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB485+SUMPRODUCT(BC269:BK269, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC485+SUMPRODUCT(BD269:BL269, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD485+SUMPRODUCT(BE269:BM269, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE485+SUMPRODUCT(BF269:BN269, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF485+SUMPRODUCT(BG269:BO269, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG485+SUMPRODUCT(BH269:BP269, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH485+SUMPRODUCT(BI269:BQ269, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI485+SUMPRODUCT(BJ269:BR269, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ485+SUMPRODUCT(BK269:BS269, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK485+SUMPRODUCT(BL269:BT269, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL485+SUMPRODUCT(BM269:BU269, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM485+SUMPRODUCT(BN269:BV269, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN485+SUMPRODUCT(BO269:BW269, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO485+SUMPRODUCT(BP269:BX269, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP485+SUMPRODUCT(BQ269:BY269, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ485+SUMPRODUCT(BR269:BZ269, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR485+SUMPRODUCT(BS269:CA269, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS485+SUMPRODUCT(BT269:CB269, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT485+SUMPRODUCT(BU269:CC269, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU485+SUMPRODUCT(BV269:CD269, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H486+SUMPRODUCT(I270:Q270, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I486+SUMPRODUCT(J270:R270, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J486+SUMPRODUCT(K270:S270, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K486+SUMPRODUCT(L270:T270, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L486+SUMPRODUCT(M270:U270, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M486+SUMPRODUCT(N270:V270, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N486+SUMPRODUCT(O270:W270, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O486+SUMPRODUCT(P270:X270, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P486+SUMPRODUCT(Q270:Y270, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q486+SUMPRODUCT(R270:Z270, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R486+SUMPRODUCT(S270:AA270, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S486+SUMPRODUCT(T270:AB270, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T486+SUMPRODUCT(U270:AC270, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U486+SUMPRODUCT(V270:AD270, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V486+SUMPRODUCT(W270:AE270, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W486+SUMPRODUCT(X270:AF270, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X486+SUMPRODUCT(Y270:AG270, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y486+SUMPRODUCT(Z270:AH270, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z486+SUMPRODUCT(AA270:AI270, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA486+SUMPRODUCT(AB270:AJ270, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB486+SUMPRODUCT(AC270:AK270, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC486+SUMPRODUCT(AD270:AL270, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD486+SUMPRODUCT(AE270:AM270, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE486+SUMPRODUCT(AF270:AN270, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF486+SUMPRODUCT(AG270:AO270, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG486+SUMPRODUCT(AH270:AP270, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH486+SUMPRODUCT(AI270:AQ270, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI486+SUMPRODUCT(AJ270:AR270, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ486+SUMPRODUCT(AK270:AS270, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK486+SUMPRODUCT(AL270:AT270, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL486+SUMPRODUCT(AM270:AU270, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM486+SUMPRODUCT(AN270:AV270, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN486+SUMPRODUCT(AO270:AW270, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO486+SUMPRODUCT(AP270:AX270, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP486+SUMPRODUCT(AQ270:AY270, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ486+SUMPRODUCT(AR270:AZ270, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR486+SUMPRODUCT(AS270:BA270, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS486+SUMPRODUCT(AT270:BB270, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT486+SUMPRODUCT(AU270:BC270, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU486+SUMPRODUCT(AV270:BD270, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV486+SUMPRODUCT(AW270:BE270, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW486+SUMPRODUCT(AX270:BF270, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX486+SUMPRODUCT(AY270:BG270, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY486+SUMPRODUCT(AZ270:BH270, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ486+SUMPRODUCT(BA270:BI270, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA486+SUMPRODUCT(BB270:BJ270, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB486+SUMPRODUCT(BC270:BK270, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC486+SUMPRODUCT(BD270:BL270, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD486+SUMPRODUCT(BE270:BM270, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE486+SUMPRODUCT(BF270:BN270, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF486+SUMPRODUCT(BG270:BO270, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG486+SUMPRODUCT(BH270:BP270, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH486+SUMPRODUCT(BI270:BQ270, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI486+SUMPRODUCT(BJ270:BR270, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ486+SUMPRODUCT(BK270:BS270, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK486+SUMPRODUCT(BL270:BT270, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL486+SUMPRODUCT(BM270:BU270, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM486+SUMPRODUCT(BN270:BV270, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN486+SUMPRODUCT(BO270:BW270, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO486+SUMPRODUCT(BP270:BX270, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP486+SUMPRODUCT(BQ270:BY270, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ486+SUMPRODUCT(BR270:BZ270, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR486+SUMPRODUCT(BS270:CA270, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS486+SUMPRODUCT(BT270:CB270, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT486+SUMPRODUCT(BU270:CC270, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU486+SUMPRODUCT(BV270:CD270, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H487+SUMPRODUCT(I271:Q271, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I487+SUMPRODUCT(J271:R271, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J487+SUMPRODUCT(K271:S271, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K487+SUMPRODUCT(L271:T271, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L487+SUMPRODUCT(M271:U271, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M487+SUMPRODUCT(N271:V271, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N487+SUMPRODUCT(O271:W271, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O487+SUMPRODUCT(P271:X271, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P487+SUMPRODUCT(Q271:Y271, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q487+SUMPRODUCT(R271:Z271, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R487+SUMPRODUCT(S271:AA271, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S487+SUMPRODUCT(T271:AB271, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T487+SUMPRODUCT(U271:AC271, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U487+SUMPRODUCT(V271:AD271, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V487+SUMPRODUCT(W271:AE271, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W487+SUMPRODUCT(X271:AF271, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X487+SUMPRODUCT(Y271:AG271, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y487+SUMPRODUCT(Z271:AH271, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z487+SUMPRODUCT(AA271:AI271, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA487+SUMPRODUCT(AB271:AJ271, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB487+SUMPRODUCT(AC271:AK271, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC487+SUMPRODUCT(AD271:AL271, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD487+SUMPRODUCT(AE271:AM271, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE487+SUMPRODUCT(AF271:AN271, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF487+SUMPRODUCT(AG271:AO271, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG487+SUMPRODUCT(AH271:AP271, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH487+SUMPRODUCT(AI271:AQ271, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI487+SUMPRODUCT(AJ271:AR271, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ487+SUMPRODUCT(AK271:AS271, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK487+SUMPRODUCT(AL271:AT271, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL487+SUMPRODUCT(AM271:AU271, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM487+SUMPRODUCT(AN271:AV271, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN487+SUMPRODUCT(AO271:AW271, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO487+SUMPRODUCT(AP271:AX271, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP487+SUMPRODUCT(AQ271:AY271, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ487+SUMPRODUCT(AR271:AZ271, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR487+SUMPRODUCT(AS271:BA271, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS487+SUMPRODUCT(AT271:BB271, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT487+SUMPRODUCT(AU271:BC271, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU487+SUMPRODUCT(AV271:BD271, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV487+SUMPRODUCT(AW271:BE271, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW487+SUMPRODUCT(AX271:BF271, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX487+SUMPRODUCT(AY271:BG271, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY487+SUMPRODUCT(AZ271:BH271, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ487+SUMPRODUCT(BA271:BI271, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA487+SUMPRODUCT(BB271:BJ271, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB487+SUMPRODUCT(BC271:BK271, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC487+SUMPRODUCT(BD271:BL271, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD487+SUMPRODUCT(BE271:BM271, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE487+SUMPRODUCT(BF271:BN271, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF487+SUMPRODUCT(BG271:BO271, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG487+SUMPRODUCT(BH271:BP271, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH487+SUMPRODUCT(BI271:BQ271, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI487+SUMPRODUCT(BJ271:BR271, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ487+SUMPRODUCT(BK271:BS271, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK487+SUMPRODUCT(BL271:BT271, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL487+SUMPRODUCT(BM271:BU271, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM487+SUMPRODUCT(BN271:BV271, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN487+SUMPRODUCT(BO271:BW271, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO487+SUMPRODUCT(BP271:BX271, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP487+SUMPRODUCT(BQ271:BY271, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ487+SUMPRODUCT(BR271:BZ271, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR487+SUMPRODUCT(BS271:CA271, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS487+SUMPRODUCT(BT271:CB271, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT487+SUMPRODUCT(BU271:CC271, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU487+SUMPRODUCT(BV271:CD271, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H488+SUMPRODUCT(I272:Q272, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I488+SUMPRODUCT(J272:R272, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J488+SUMPRODUCT(K272:S272, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K488+SUMPRODUCT(L272:T272, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L488+SUMPRODUCT(M272:U272, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M488+SUMPRODUCT(N272:V272, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N488+SUMPRODUCT(O272:W272, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O488+SUMPRODUCT(P272:X272, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P488+SUMPRODUCT(Q272:Y272, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q488+SUMPRODUCT(R272:Z272, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R488+SUMPRODUCT(S272:AA272, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S488+SUMPRODUCT(T272:AB272, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T488+SUMPRODUCT(U272:AC272, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U488+SUMPRODUCT(V272:AD272, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V488+SUMPRODUCT(W272:AE272, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W488+SUMPRODUCT(X272:AF272, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X488+SUMPRODUCT(Y272:AG272, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y488+SUMPRODUCT(Z272:AH272, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z488+SUMPRODUCT(AA272:AI272, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA488+SUMPRODUCT(AB272:AJ272, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB488+SUMPRODUCT(AC272:AK272, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC488+SUMPRODUCT(AD272:AL272, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD488+SUMPRODUCT(AE272:AM272, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE488+SUMPRODUCT(AF272:AN272, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF488+SUMPRODUCT(AG272:AO272, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG488+SUMPRODUCT(AH272:AP272, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH488+SUMPRODUCT(AI272:AQ272, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI488+SUMPRODUCT(AJ272:AR272, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ488+SUMPRODUCT(AK272:AS272, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK488+SUMPRODUCT(AL272:AT272, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL488+SUMPRODUCT(AM272:AU272, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM488+SUMPRODUCT(AN272:AV272, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN488+SUMPRODUCT(AO272:AW272, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO488+SUMPRODUCT(AP272:AX272, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP488+SUMPRODUCT(AQ272:AY272, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ488+SUMPRODUCT(AR272:AZ272, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR488+SUMPRODUCT(AS272:BA272, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS488+SUMPRODUCT(AT272:BB272, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT488+SUMPRODUCT(AU272:BC272, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU488+SUMPRODUCT(AV272:BD272, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV488+SUMPRODUCT(AW272:BE272, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW488+SUMPRODUCT(AX272:BF272, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX488+SUMPRODUCT(AY272:BG272, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY488+SUMPRODUCT(AZ272:BH272, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ488+SUMPRODUCT(BA272:BI272, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA488+SUMPRODUCT(BB272:BJ272, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB488+SUMPRODUCT(BC272:BK272, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC488+SUMPRODUCT(BD272:BL272, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD488+SUMPRODUCT(BE272:BM272, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE488+SUMPRODUCT(BF272:BN272, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF488+SUMPRODUCT(BG272:BO272, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG488+SUMPRODUCT(BH272:BP272, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH488+SUMPRODUCT(BI272:BQ272, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI488+SUMPRODUCT(BJ272:BR272, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ488+SUMPRODUCT(BK272:BS272, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK488+SUMPRODUCT(BL272:BT272, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL488+SUMPRODUCT(BM272:BU272, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM488+SUMPRODUCT(BN272:BV272, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN488+SUMPRODUCT(BO272:BW272, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO488+SUMPRODUCT(BP272:BX272, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP488+SUMPRODUCT(BQ272:BY272, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ488+SUMPRODUCT(BR272:BZ272, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR488+SUMPRODUCT(BS272:CA272, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS488+SUMPRODUCT(BT272:CB272, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT488+SUMPRODUCT(BU272:CC272, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU488+SUMPRODUCT(BV272:CD272, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H489+SUMPRODUCT(I273:Q273, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I489+SUMPRODUCT(J273:R273, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J489+SUMPRODUCT(K273:S273, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K489+SUMPRODUCT(L273:T273, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L489+SUMPRODUCT(M273:U273, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M489+SUMPRODUCT(N273:V273, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N489+SUMPRODUCT(O273:W273, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O489+SUMPRODUCT(P273:X273, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P489+SUMPRODUCT(Q273:Y273, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q489+SUMPRODUCT(R273:Z273, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R489+SUMPRODUCT(S273:AA273, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S489+SUMPRODUCT(T273:AB273, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T489+SUMPRODUCT(U273:AC273, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U489+SUMPRODUCT(V273:AD273, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V489+SUMPRODUCT(W273:AE273, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W489+SUMPRODUCT(X273:AF273, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X489+SUMPRODUCT(Y273:AG273, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y489+SUMPRODUCT(Z273:AH273, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z489+SUMPRODUCT(AA273:AI273, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA489+SUMPRODUCT(AB273:AJ273, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB489+SUMPRODUCT(AC273:AK273, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC489+SUMPRODUCT(AD273:AL273, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD489+SUMPRODUCT(AE273:AM273, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE489+SUMPRODUCT(AF273:AN273, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF489+SUMPRODUCT(AG273:AO273, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG489+SUMPRODUCT(AH273:AP273, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH489+SUMPRODUCT(AI273:AQ273, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI489+SUMPRODUCT(AJ273:AR273, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ489+SUMPRODUCT(AK273:AS273, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK489+SUMPRODUCT(AL273:AT273, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL489+SUMPRODUCT(AM273:AU273, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM489+SUMPRODUCT(AN273:AV273, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN489+SUMPRODUCT(AO273:AW273, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO489+SUMPRODUCT(AP273:AX273, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP489+SUMPRODUCT(AQ273:AY273, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ489+SUMPRODUCT(AR273:AZ273, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR489+SUMPRODUCT(AS273:BA273, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS489+SUMPRODUCT(AT273:BB273, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT489+SUMPRODUCT(AU273:BC273, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU489+SUMPRODUCT(AV273:BD273, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV489+SUMPRODUCT(AW273:BE273, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW489+SUMPRODUCT(AX273:BF273, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX489+SUMPRODUCT(AY273:BG273, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY489+SUMPRODUCT(AZ273:BH273, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ489+SUMPRODUCT(BA273:BI273, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA489+SUMPRODUCT(BB273:BJ273, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB489+SUMPRODUCT(BC273:BK273, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC489+SUMPRODUCT(BD273:BL273, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD489+SUMPRODUCT(BE273:BM273, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE489+SUMPRODUCT(BF273:BN273, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF489+SUMPRODUCT(BG273:BO273, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG489+SUMPRODUCT(BH273:BP273, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH489+SUMPRODUCT(BI273:BQ273, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI489+SUMPRODUCT(BJ273:BR273, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ489+SUMPRODUCT(BK273:BS273, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK489+SUMPRODUCT(BL273:BT273, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL489+SUMPRODUCT(BM273:BU273, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM489+SUMPRODUCT(BN273:BV273, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN489+SUMPRODUCT(BO273:BW273, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO489+SUMPRODUCT(BP273:BX273, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP489+SUMPRODUCT(BQ273:BY273, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ489+SUMPRODUCT(BR273:BZ273, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR489+SUMPRODUCT(BS273:CA273, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS489+SUMPRODUCT(BT273:CB273, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT489+SUMPRODUCT(BU273:CC273, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU489+SUMPRODUCT(BV273:CD273, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H490+SUMPRODUCT(I274:Q274, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I490+SUMPRODUCT(J274:R274, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J490+SUMPRODUCT(K274:S274, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K490+SUMPRODUCT(L274:T274, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L490+SUMPRODUCT(M274:U274, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M490+SUMPRODUCT(N274:V274, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N490+SUMPRODUCT(O274:W274, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O490+SUMPRODUCT(P274:X274, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P490+SUMPRODUCT(Q274:Y274, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q490+SUMPRODUCT(R274:Z274, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R490+SUMPRODUCT(S274:AA274, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S490+SUMPRODUCT(T274:AB274, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T490+SUMPRODUCT(U274:AC274, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U490+SUMPRODUCT(V274:AD274, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V490+SUMPRODUCT(W274:AE274, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W490+SUMPRODUCT(X274:AF274, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X490+SUMPRODUCT(Y274:AG274, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y490+SUMPRODUCT(Z274:AH274, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z490+SUMPRODUCT(AA274:AI274, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA490+SUMPRODUCT(AB274:AJ274, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB490+SUMPRODUCT(AC274:AK274, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC490+SUMPRODUCT(AD274:AL274, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD490+SUMPRODUCT(AE274:AM274, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE490+SUMPRODUCT(AF274:AN274, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF490+SUMPRODUCT(AG274:AO274, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG490+SUMPRODUCT(AH274:AP274, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH490+SUMPRODUCT(AI274:AQ274, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI490+SUMPRODUCT(AJ274:AR274, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ490+SUMPRODUCT(AK274:AS274, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK490+SUMPRODUCT(AL274:AT274, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL490+SUMPRODUCT(AM274:AU274, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM490+SUMPRODUCT(AN274:AV274, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN490+SUMPRODUCT(AO274:AW274, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO490+SUMPRODUCT(AP274:AX274, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP490+SUMPRODUCT(AQ274:AY274, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ490+SUMPRODUCT(AR274:AZ274, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR490+SUMPRODUCT(AS274:BA274, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS490+SUMPRODUCT(AT274:BB274, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT490+SUMPRODUCT(AU274:BC274, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU490+SUMPRODUCT(AV274:BD274, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV490+SUMPRODUCT(AW274:BE274, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW490+SUMPRODUCT(AX274:BF274, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX490+SUMPRODUCT(AY274:BG274, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY490+SUMPRODUCT(AZ274:BH274, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ490+SUMPRODUCT(BA274:BI274, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA490+SUMPRODUCT(BB274:BJ274, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB490+SUMPRODUCT(BC274:BK274, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC490+SUMPRODUCT(BD274:BL274, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD490+SUMPRODUCT(BE274:BM274, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE490+SUMPRODUCT(BF274:BN274, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF490+SUMPRODUCT(BG274:BO274, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG490+SUMPRODUCT(BH274:BP274, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH490+SUMPRODUCT(BI274:BQ274, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI490+SUMPRODUCT(BJ274:BR274, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ490+SUMPRODUCT(BK274:BS274, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK490+SUMPRODUCT(BL274:BT274, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL490+SUMPRODUCT(BM274:BU274, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM490+SUMPRODUCT(BN274:BV274, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN490+SUMPRODUCT(BO274:BW274, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO490+SUMPRODUCT(BP274:BX274, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP490+SUMPRODUCT(BQ274:BY274, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ490+SUMPRODUCT(BR274:BZ274, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR490+SUMPRODUCT(BS274:CA274, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS490+SUMPRODUCT(BT274:CB274, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT490+SUMPRODUCT(BU274:CC274, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU490+SUMPRODUCT(BV274:CD274, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H491+SUMPRODUCT(I275:Q275, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I491+SUMPRODUCT(J275:R275, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J491+SUMPRODUCT(K275:S275, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K491+SUMPRODUCT(L275:T275, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L491+SUMPRODUCT(M275:U275, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M491+SUMPRODUCT(N275:V275, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N491+SUMPRODUCT(O275:W275, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O491+SUMPRODUCT(P275:X275, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P491+SUMPRODUCT(Q275:Y275, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q491+SUMPRODUCT(R275:Z275, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R491+SUMPRODUCT(S275:AA275, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S491+SUMPRODUCT(T275:AB275, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T491+SUMPRODUCT(U275:AC275, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U491+SUMPRODUCT(V275:AD275, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V491+SUMPRODUCT(W275:AE275, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W491+SUMPRODUCT(X275:AF275, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X491+SUMPRODUCT(Y275:AG275, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y491+SUMPRODUCT(Z275:AH275, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z491+SUMPRODUCT(AA275:AI275, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA491+SUMPRODUCT(AB275:AJ275, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB491+SUMPRODUCT(AC275:AK275, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC491+SUMPRODUCT(AD275:AL275, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD491+SUMPRODUCT(AE275:AM275, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE491+SUMPRODUCT(AF275:AN275, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF491+SUMPRODUCT(AG275:AO275, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG491+SUMPRODUCT(AH275:AP275, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH491+SUMPRODUCT(AI275:AQ275, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI491+SUMPRODUCT(AJ275:AR275, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ491+SUMPRODUCT(AK275:AS275, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK491+SUMPRODUCT(AL275:AT275, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL491+SUMPRODUCT(AM275:AU275, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM491+SUMPRODUCT(AN275:AV275, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN491+SUMPRODUCT(AO275:AW275, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO491+SUMPRODUCT(AP275:AX275, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP491+SUMPRODUCT(AQ275:AY275, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ491+SUMPRODUCT(AR275:AZ275, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR491+SUMPRODUCT(AS275:BA275, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS491+SUMPRODUCT(AT275:BB275, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT491+SUMPRODUCT(AU275:BC275, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU491+SUMPRODUCT(AV275:BD275, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV491+SUMPRODUCT(AW275:BE275, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW491+SUMPRODUCT(AX275:BF275, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX491+SUMPRODUCT(AY275:BG275, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY491+SUMPRODUCT(AZ275:BH275, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ491+SUMPRODUCT(BA275:BI275, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA491+SUMPRODUCT(BB275:BJ275, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB491+SUMPRODUCT(BC275:BK275, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC491+SUMPRODUCT(BD275:BL275, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD491+SUMPRODUCT(BE275:BM275, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE491+SUMPRODUCT(BF275:BN275, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF491+SUMPRODUCT(BG275:BO275, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG491+SUMPRODUCT(BH275:BP275, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH491+SUMPRODUCT(BI275:BQ275, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI491+SUMPRODUCT(BJ275:BR275, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ491+SUMPRODUCT(BK275:BS275, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK491+SUMPRODUCT(BL275:BT275, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL491+SUMPRODUCT(BM275:BU275, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM491+SUMPRODUCT(BN275:BV275, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN491+SUMPRODUCT(BO275:BW275, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO491+SUMPRODUCT(BP275:BX275, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP491+SUMPRODUCT(BQ275:BY275, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ491+SUMPRODUCT(BR275:BZ275, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR491+SUMPRODUCT(BS275:CA275, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS491+SUMPRODUCT(BT275:CB275, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT491+SUMPRODUCT(BU275:CC275, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU491+SUMPRODUCT(BV275:CD275, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H492+SUMPRODUCT(I276:Q276, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I492+SUMPRODUCT(J276:R276, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J492+SUMPRODUCT(K276:S276, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K492+SUMPRODUCT(L276:T276, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L492+SUMPRODUCT(M276:U276, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M492+SUMPRODUCT(N276:V276, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N492+SUMPRODUCT(O276:W276, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O492+SUMPRODUCT(P276:X276, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P492+SUMPRODUCT(Q276:Y276, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q492+SUMPRODUCT(R276:Z276, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R492+SUMPRODUCT(S276:AA276, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S492+SUMPRODUCT(T276:AB276, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T492+SUMPRODUCT(U276:AC276, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U492+SUMPRODUCT(V276:AD276, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V492+SUMPRODUCT(W276:AE276, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W492+SUMPRODUCT(X276:AF276, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X492+SUMPRODUCT(Y276:AG276, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y492+SUMPRODUCT(Z276:AH276, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z492+SUMPRODUCT(AA276:AI276, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA492+SUMPRODUCT(AB276:AJ276, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB492+SUMPRODUCT(AC276:AK276, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC492+SUMPRODUCT(AD276:AL276, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD492+SUMPRODUCT(AE276:AM276, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE492+SUMPRODUCT(AF276:AN276, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF492+SUMPRODUCT(AG276:AO276, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG492+SUMPRODUCT(AH276:AP276, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH492+SUMPRODUCT(AI276:AQ276, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI492+SUMPRODUCT(AJ276:AR276, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ492+SUMPRODUCT(AK276:AS276, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK492+SUMPRODUCT(AL276:AT276, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL492+SUMPRODUCT(AM276:AU276, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM492+SUMPRODUCT(AN276:AV276, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN492+SUMPRODUCT(AO276:AW276, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO492+SUMPRODUCT(AP276:AX276, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP492+SUMPRODUCT(AQ276:AY276, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ492+SUMPRODUCT(AR276:AZ276, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR492+SUMPRODUCT(AS276:BA276, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS492+SUMPRODUCT(AT276:BB276, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT492+SUMPRODUCT(AU276:BC276, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU492+SUMPRODUCT(AV276:BD276, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV492+SUMPRODUCT(AW276:BE276, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW492+SUMPRODUCT(AX276:BF276, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX492+SUMPRODUCT(AY276:BG276, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY492+SUMPRODUCT(AZ276:BH276, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ492+SUMPRODUCT(BA276:BI276, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA492+SUMPRODUCT(BB276:BJ276, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB492+SUMPRODUCT(BC276:BK276, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC492+SUMPRODUCT(BD276:BL276, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD492+SUMPRODUCT(BE276:BM276, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE492+SUMPRODUCT(BF276:BN276, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF492+SUMPRODUCT(BG276:BO276, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG492+SUMPRODUCT(BH276:BP276, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH492+SUMPRODUCT(BI276:BQ276, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI492+SUMPRODUCT(BJ276:BR276, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ492+SUMPRODUCT(BK276:BS276, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK492+SUMPRODUCT(BL276:BT276, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL492+SUMPRODUCT(BM276:BU276, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM492+SUMPRODUCT(BN276:BV276, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN492+SUMPRODUCT(BO276:BW276, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO492+SUMPRODUCT(BP276:BX276, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP492+SUMPRODUCT(BQ276:BY276, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ492+SUMPRODUCT(BR276:BZ276, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR492+SUMPRODUCT(BS276:CA276, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS492+SUMPRODUCT(BT276:CB276, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT492+SUMPRODUCT(BU276:CC276, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU492+SUMPRODUCT(BV276:CD276, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H493+SUMPRODUCT(I277:Q277, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I493+SUMPRODUCT(J277:R277, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J493+SUMPRODUCT(K277:S277, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K493+SUMPRODUCT(L277:T277, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L493+SUMPRODUCT(M277:U277, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M493+SUMPRODUCT(N277:V277, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N493+SUMPRODUCT(O277:W277, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O493+SUMPRODUCT(P277:X277, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P493+SUMPRODUCT(Q277:Y277, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q493+SUMPRODUCT(R277:Z277, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R493+SUMPRODUCT(S277:AA277, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S493+SUMPRODUCT(T277:AB277, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T493+SUMPRODUCT(U277:AC277, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U493+SUMPRODUCT(V277:AD277, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V493+SUMPRODUCT(W277:AE277, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W493+SUMPRODUCT(X277:AF277, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X493+SUMPRODUCT(Y277:AG277, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y493+SUMPRODUCT(Z277:AH277, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z493+SUMPRODUCT(AA277:AI277, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA493+SUMPRODUCT(AB277:AJ277, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB493+SUMPRODUCT(AC277:AK277, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC493+SUMPRODUCT(AD277:AL277, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD493+SUMPRODUCT(AE277:AM277, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE493+SUMPRODUCT(AF277:AN277, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF493+SUMPRODUCT(AG277:AO277, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG493+SUMPRODUCT(AH277:AP277, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH493+SUMPRODUCT(AI277:AQ277, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI493+SUMPRODUCT(AJ277:AR277, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ493+SUMPRODUCT(AK277:AS277, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK493+SUMPRODUCT(AL277:AT277, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL493+SUMPRODUCT(AM277:AU277, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM493+SUMPRODUCT(AN277:AV277, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN493+SUMPRODUCT(AO277:AW277, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO493+SUMPRODUCT(AP277:AX277, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP493+SUMPRODUCT(AQ277:AY277, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ493+SUMPRODUCT(AR277:AZ277, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR493+SUMPRODUCT(AS277:BA277, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS493+SUMPRODUCT(AT277:BB277, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT493+SUMPRODUCT(AU277:BC277, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU493+SUMPRODUCT(AV277:BD277, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV493+SUMPRODUCT(AW277:BE277, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW493+SUMPRODUCT(AX277:BF277, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX493+SUMPRODUCT(AY277:BG277, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY493+SUMPRODUCT(AZ277:BH277, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ493+SUMPRODUCT(BA277:BI277, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA493+SUMPRODUCT(BB277:BJ277, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB493+SUMPRODUCT(BC277:BK277, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC493+SUMPRODUCT(BD277:BL277, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD493+SUMPRODUCT(BE277:BM277, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE493+SUMPRODUCT(BF277:BN277, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF493+SUMPRODUCT(BG277:BO277, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG493+SUMPRODUCT(BH277:BP277, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH493+SUMPRODUCT(BI277:BQ277, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI493+SUMPRODUCT(BJ277:BR277, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ493+SUMPRODUCT(BK277:BS277, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK493+SUMPRODUCT(BL277:BT277, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL493+SUMPRODUCT(BM277:BU277, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM493+SUMPRODUCT(BN277:BV277, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN493+SUMPRODUCT(BO277:BW277, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO493+SUMPRODUCT(BP277:BX277, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP493+SUMPRODUCT(BQ277:BY277, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ493+SUMPRODUCT(BR277:BZ277, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR493+SUMPRODUCT(BS277:CA277, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS493+SUMPRODUCT(BT277:CB277, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT493+SUMPRODUCT(BU277:CC277, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU493+SUMPRODUCT(BV277:CD277, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H494+SUMPRODUCT(I278:Q278, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I494+SUMPRODUCT(J278:R278, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J494+SUMPRODUCT(K278:S278, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K494+SUMPRODUCT(L278:T278, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L494+SUMPRODUCT(M278:U278, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M494+SUMPRODUCT(N278:V278, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N494+SUMPRODUCT(O278:W278, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O494+SUMPRODUCT(P278:X278, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P494+SUMPRODUCT(Q278:Y278, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q494+SUMPRODUCT(R278:Z278, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R494+SUMPRODUCT(S278:AA278, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S494+SUMPRODUCT(T278:AB278, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T494+SUMPRODUCT(U278:AC278, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U494+SUMPRODUCT(V278:AD278, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V494+SUMPRODUCT(W278:AE278, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W494+SUMPRODUCT(X278:AF278, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X494+SUMPRODUCT(Y278:AG278, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y494+SUMPRODUCT(Z278:AH278, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z494+SUMPRODUCT(AA278:AI278, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA494+SUMPRODUCT(AB278:AJ278, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB494+SUMPRODUCT(AC278:AK278, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC494+SUMPRODUCT(AD278:AL278, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD494+SUMPRODUCT(AE278:AM278, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE494+SUMPRODUCT(AF278:AN278, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF494+SUMPRODUCT(AG278:AO278, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG494+SUMPRODUCT(AH278:AP278, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH494+SUMPRODUCT(AI278:AQ278, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI494+SUMPRODUCT(AJ278:AR278, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ494+SUMPRODUCT(AK278:AS278, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK494+SUMPRODUCT(AL278:AT278, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL494+SUMPRODUCT(AM278:AU278, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM494+SUMPRODUCT(AN278:AV278, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN494+SUMPRODUCT(AO278:AW278, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO494+SUMPRODUCT(AP278:AX278, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP494+SUMPRODUCT(AQ278:AY278, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ494+SUMPRODUCT(AR278:AZ278, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR494+SUMPRODUCT(AS278:BA278, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS494+SUMPRODUCT(AT278:BB278, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT494+SUMPRODUCT(AU278:BC278, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU494+SUMPRODUCT(AV278:BD278, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV494+SUMPRODUCT(AW278:BE278, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW494+SUMPRODUCT(AX278:BF278, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX494+SUMPRODUCT(AY278:BG278, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY494+SUMPRODUCT(AZ278:BH278, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ494+SUMPRODUCT(BA278:BI278, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA494+SUMPRODUCT(BB278:BJ278, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB494+SUMPRODUCT(BC278:BK278, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC494+SUMPRODUCT(BD278:BL278, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD494+SUMPRODUCT(BE278:BM278, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE494+SUMPRODUCT(BF278:BN278, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF494+SUMPRODUCT(BG278:BO278, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG494+SUMPRODUCT(BH278:BP278, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH494+SUMPRODUCT(BI278:BQ278, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI494+SUMPRODUCT(BJ278:BR278, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ494+SUMPRODUCT(BK278:BS278, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK494+SUMPRODUCT(BL278:BT278, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL494+SUMPRODUCT(BM278:BU278, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM494+SUMPRODUCT(BN278:BV278, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN494+SUMPRODUCT(BO278:BW278, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO494+SUMPRODUCT(BP278:BX278, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP494+SUMPRODUCT(BQ278:BY278, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ494+SUMPRODUCT(BR278:BZ278, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR494+SUMPRODUCT(BS278:CA278, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS494+SUMPRODUCT(BT278:CB278, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT494+SUMPRODUCT(BU278:CC278, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU494+SUMPRODUCT(BV278:CD278, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H495+SUMPRODUCT(I279:Q279, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I495+SUMPRODUCT(J279:R279, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J495+SUMPRODUCT(K279:S279, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K495+SUMPRODUCT(L279:T279, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L495+SUMPRODUCT(M279:U279, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M495+SUMPRODUCT(N279:V279, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N495+SUMPRODUCT(O279:W279, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O495+SUMPRODUCT(P279:X279, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P495+SUMPRODUCT(Q279:Y279, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q495+SUMPRODUCT(R279:Z279, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R495+SUMPRODUCT(S279:AA279, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S495+SUMPRODUCT(T279:AB279, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T495+SUMPRODUCT(U279:AC279, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U495+SUMPRODUCT(V279:AD279, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V495+SUMPRODUCT(W279:AE279, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W495+SUMPRODUCT(X279:AF279, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X495+SUMPRODUCT(Y279:AG279, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y495+SUMPRODUCT(Z279:AH279, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z495+SUMPRODUCT(AA279:AI279, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA495+SUMPRODUCT(AB279:AJ279, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB495+SUMPRODUCT(AC279:AK279, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC495+SUMPRODUCT(AD279:AL279, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD495+SUMPRODUCT(AE279:AM279, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE495+SUMPRODUCT(AF279:AN279, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF495+SUMPRODUCT(AG279:AO279, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG495+SUMPRODUCT(AH279:AP279, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH495+SUMPRODUCT(AI279:AQ279, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI495+SUMPRODUCT(AJ279:AR279, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ495+SUMPRODUCT(AK279:AS279, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK495+SUMPRODUCT(AL279:AT279, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL495+SUMPRODUCT(AM279:AU279, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM495+SUMPRODUCT(AN279:AV279, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN495+SUMPRODUCT(AO279:AW279, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO495+SUMPRODUCT(AP279:AX279, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP495+SUMPRODUCT(AQ279:AY279, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ495+SUMPRODUCT(AR279:AZ279, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR495+SUMPRODUCT(AS279:BA279, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS495+SUMPRODUCT(AT279:BB279, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT495+SUMPRODUCT(AU279:BC279, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU495+SUMPRODUCT(AV279:BD279, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV495+SUMPRODUCT(AW279:BE279, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW495+SUMPRODUCT(AX279:BF279, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX495+SUMPRODUCT(AY279:BG279, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY495+SUMPRODUCT(AZ279:BH279, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ495+SUMPRODUCT(BA279:BI279, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA495+SUMPRODUCT(BB279:BJ279, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB495+SUMPRODUCT(BC279:BK279, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC495+SUMPRODUCT(BD279:BL279, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD495+SUMPRODUCT(BE279:BM279, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE495+SUMPRODUCT(BF279:BN279, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF495+SUMPRODUCT(BG279:BO279, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG495+SUMPRODUCT(BH279:BP279, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH495+SUMPRODUCT(BI279:BQ279, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI495+SUMPRODUCT(BJ279:BR279, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ495+SUMPRODUCT(BK279:BS279, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK495+SUMPRODUCT(BL279:BT279, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL495+SUMPRODUCT(BM279:BU279, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM495+SUMPRODUCT(BN279:BV279, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN495+SUMPRODUCT(BO279:BW279, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO495+SUMPRODUCT(BP279:BX279, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP495+SUMPRODUCT(BQ279:BY279, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ495+SUMPRODUCT(BR279:BZ279, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR495+SUMPRODUCT(BS279:CA279, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS495+SUMPRODUCT(BT279:CB279, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT495+SUMPRODUCT(BU279:CC279, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU495+SUMPRODUCT(BV279:CD279, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H496+SUMPRODUCT(I280:Q280, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I496+SUMPRODUCT(J280:R280, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J496+SUMPRODUCT(K280:S280, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K496+SUMPRODUCT(L280:T280, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L496+SUMPRODUCT(M280:U280, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M496+SUMPRODUCT(N280:V280, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N496+SUMPRODUCT(O280:W280, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O496+SUMPRODUCT(P280:X280, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P496+SUMPRODUCT(Q280:Y280, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q496+SUMPRODUCT(R280:Z280, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R496+SUMPRODUCT(S280:AA280, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S496+SUMPRODUCT(T280:AB280, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T496+SUMPRODUCT(U280:AC280, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U496+SUMPRODUCT(V280:AD280, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V496+SUMPRODUCT(W280:AE280, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W496+SUMPRODUCT(X280:AF280, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X496+SUMPRODUCT(Y280:AG280, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y496+SUMPRODUCT(Z280:AH280, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z496+SUMPRODUCT(AA280:AI280, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA496+SUMPRODUCT(AB280:AJ280, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB496+SUMPRODUCT(AC280:AK280, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC496+SUMPRODUCT(AD280:AL280, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD496+SUMPRODUCT(AE280:AM280, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE496+SUMPRODUCT(AF280:AN280, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF496+SUMPRODUCT(AG280:AO280, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG496+SUMPRODUCT(AH280:AP280, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH496+SUMPRODUCT(AI280:AQ280, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI496+SUMPRODUCT(AJ280:AR280, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ496+SUMPRODUCT(AK280:AS280, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK496+SUMPRODUCT(AL280:AT280, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL496+SUMPRODUCT(AM280:AU280, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM496+SUMPRODUCT(AN280:AV280, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN496+SUMPRODUCT(AO280:AW280, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO496+SUMPRODUCT(AP280:AX280, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP496+SUMPRODUCT(AQ280:AY280, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ496+SUMPRODUCT(AR280:AZ280, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR496+SUMPRODUCT(AS280:BA280, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS496+SUMPRODUCT(AT280:BB280, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT496+SUMPRODUCT(AU280:BC280, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU496+SUMPRODUCT(AV280:BD280, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV496+SUMPRODUCT(AW280:BE280, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW496+SUMPRODUCT(AX280:BF280, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX496+SUMPRODUCT(AY280:BG280, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY496+SUMPRODUCT(AZ280:BH280, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ496+SUMPRODUCT(BA280:BI280, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA496+SUMPRODUCT(BB280:BJ280, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB496+SUMPRODUCT(BC280:BK280, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC496+SUMPRODUCT(BD280:BL280, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD496+SUMPRODUCT(BE280:BM280, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE496+SUMPRODUCT(BF280:BN280, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF496+SUMPRODUCT(BG280:BO280, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG496+SUMPRODUCT(BH280:BP280, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH496+SUMPRODUCT(BI280:BQ280, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI496+SUMPRODUCT(BJ280:BR280, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ496+SUMPRODUCT(BK280:BS280, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK496+SUMPRODUCT(BL280:BT280, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL496+SUMPRODUCT(BM280:BU280, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM496+SUMPRODUCT(BN280:BV280, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN496+SUMPRODUCT(BO280:BW280, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO496+SUMPRODUCT(BP280:BX280, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP496+SUMPRODUCT(BQ280:BY280, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ496+SUMPRODUCT(BR280:BZ280, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR496+SUMPRODUCT(BS280:CA280, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS496+SUMPRODUCT(BT280:CB280, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT496+SUMPRODUCT(BU280:CC280, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU496+SUMPRODUCT(BV280:CD280, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H497+SUMPRODUCT(I281:Q281, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I497+SUMPRODUCT(J281:R281, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J497+SUMPRODUCT(K281:S281, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K497+SUMPRODUCT(L281:T281, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L497+SUMPRODUCT(M281:U281, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M497+SUMPRODUCT(N281:V281, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N497+SUMPRODUCT(O281:W281, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O497+SUMPRODUCT(P281:X281, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P497+SUMPRODUCT(Q281:Y281, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q497+SUMPRODUCT(R281:Z281, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R497+SUMPRODUCT(S281:AA281, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S497+SUMPRODUCT(T281:AB281, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T497+SUMPRODUCT(U281:AC281, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U497+SUMPRODUCT(V281:AD281, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V497+SUMPRODUCT(W281:AE281, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W497+SUMPRODUCT(X281:AF281, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X497+SUMPRODUCT(Y281:AG281, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y497+SUMPRODUCT(Z281:AH281, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z497+SUMPRODUCT(AA281:AI281, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA497+SUMPRODUCT(AB281:AJ281, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB497+SUMPRODUCT(AC281:AK281, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC497+SUMPRODUCT(AD281:AL281, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD497+SUMPRODUCT(AE281:AM281, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE497+SUMPRODUCT(AF281:AN281, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF497+SUMPRODUCT(AG281:AO281, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG497+SUMPRODUCT(AH281:AP281, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH497+SUMPRODUCT(AI281:AQ281, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI497+SUMPRODUCT(AJ281:AR281, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ497+SUMPRODUCT(AK281:AS281, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK497+SUMPRODUCT(AL281:AT281, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL497+SUMPRODUCT(AM281:AU281, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM497+SUMPRODUCT(AN281:AV281, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN497+SUMPRODUCT(AO281:AW281, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO497+SUMPRODUCT(AP281:AX281, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP497+SUMPRODUCT(AQ281:AY281, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ497+SUMPRODUCT(AR281:AZ281, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR497+SUMPRODUCT(AS281:BA281, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS497+SUMPRODUCT(AT281:BB281, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT497+SUMPRODUCT(AU281:BC281, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU497+SUMPRODUCT(AV281:BD281, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV497+SUMPRODUCT(AW281:BE281, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW497+SUMPRODUCT(AX281:BF281, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX497+SUMPRODUCT(AY281:BG281, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY497+SUMPRODUCT(AZ281:BH281, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ497+SUMPRODUCT(BA281:BI281, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA497+SUMPRODUCT(BB281:BJ281, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB497+SUMPRODUCT(BC281:BK281, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC497+SUMPRODUCT(BD281:BL281, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD497+SUMPRODUCT(BE281:BM281, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE497+SUMPRODUCT(BF281:BN281, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF497+SUMPRODUCT(BG281:BO281, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG497+SUMPRODUCT(BH281:BP281, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH497+SUMPRODUCT(BI281:BQ281, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI497+SUMPRODUCT(BJ281:BR281, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ497+SUMPRODUCT(BK281:BS281, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK497+SUMPRODUCT(BL281:BT281, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL497+SUMPRODUCT(BM281:BU281, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM497+SUMPRODUCT(BN281:BV281, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN497+SUMPRODUCT(BO281:BW281, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO497+SUMPRODUCT(BP281:BX281, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP497+SUMPRODUCT(BQ281:BY281, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ497+SUMPRODUCT(BR281:BZ281, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR497+SUMPRODUCT(BS281:CA281, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS497+SUMPRODUCT(BT281:CB281, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT497+SUMPRODUCT(BU281:CC281, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU497+SUMPRODUCT(BV281:CD281, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H498+SUMPRODUCT(I282:Q282, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I498+SUMPRODUCT(J282:R282, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J498+SUMPRODUCT(K282:S282, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K498+SUMPRODUCT(L282:T282, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L498+SUMPRODUCT(M282:U282, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M498+SUMPRODUCT(N282:V282, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N498+SUMPRODUCT(O282:W282, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O498+SUMPRODUCT(P282:X282, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P498+SUMPRODUCT(Q282:Y282, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q498+SUMPRODUCT(R282:Z282, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R498+SUMPRODUCT(S282:AA282, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S498+SUMPRODUCT(T282:AB282, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T498+SUMPRODUCT(U282:AC282, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U498+SUMPRODUCT(V282:AD282, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V498+SUMPRODUCT(W282:AE282, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W498+SUMPRODUCT(X282:AF282, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X498+SUMPRODUCT(Y282:AG282, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y498+SUMPRODUCT(Z282:AH282, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z498+SUMPRODUCT(AA282:AI282, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA498+SUMPRODUCT(AB282:AJ282, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB498+SUMPRODUCT(AC282:AK282, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC498+SUMPRODUCT(AD282:AL282, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD498+SUMPRODUCT(AE282:AM282, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE498+SUMPRODUCT(AF282:AN282, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF498+SUMPRODUCT(AG282:AO282, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG498+SUMPRODUCT(AH282:AP282, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH498+SUMPRODUCT(AI282:AQ282, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI498+SUMPRODUCT(AJ282:AR282, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ498+SUMPRODUCT(AK282:AS282, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK498+SUMPRODUCT(AL282:AT282, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL498+SUMPRODUCT(AM282:AU282, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM498+SUMPRODUCT(AN282:AV282, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN498+SUMPRODUCT(AO282:AW282, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO498+SUMPRODUCT(AP282:AX282, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP498+SUMPRODUCT(AQ282:AY282, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ498+SUMPRODUCT(AR282:AZ282, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR498+SUMPRODUCT(AS282:BA282, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS498+SUMPRODUCT(AT282:BB282, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT498+SUMPRODUCT(AU282:BC282, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU498+SUMPRODUCT(AV282:BD282, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV498+SUMPRODUCT(AW282:BE282, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW498+SUMPRODUCT(AX282:BF282, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX498+SUMPRODUCT(AY282:BG282, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY498+SUMPRODUCT(AZ282:BH282, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ498+SUMPRODUCT(BA282:BI282, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA498+SUMPRODUCT(BB282:BJ282, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB498+SUMPRODUCT(BC282:BK282, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC498+SUMPRODUCT(BD282:BL282, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD498+SUMPRODUCT(BE282:BM282, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE498+SUMPRODUCT(BF282:BN282, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF498+SUMPRODUCT(BG282:BO282, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG498+SUMPRODUCT(BH282:BP282, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH498+SUMPRODUCT(BI282:BQ282, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI498+SUMPRODUCT(BJ282:BR282, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ498+SUMPRODUCT(BK282:BS282, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK498+SUMPRODUCT(BL282:BT282, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL498+SUMPRODUCT(BM282:BU282, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM498+SUMPRODUCT(BN282:BV282, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN498+SUMPRODUCT(BO282:BW282, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO498+SUMPRODUCT(BP282:BX282, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP498+SUMPRODUCT(BQ282:BY282, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ498+SUMPRODUCT(BR282:BZ282, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR498+SUMPRODUCT(BS282:CA282, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS498+SUMPRODUCT(BT282:CB282, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT498+SUMPRODUCT(BU282:CC282, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU498+SUMPRODUCT(BV282:CD282, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H499+SUMPRODUCT(I283:Q283, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I499+SUMPRODUCT(J283:R283, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J499+SUMPRODUCT(K283:S283, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K499+SUMPRODUCT(L283:T283, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L499+SUMPRODUCT(M283:U283, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M499+SUMPRODUCT(N283:V283, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N499+SUMPRODUCT(O283:W283, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O499+SUMPRODUCT(P283:X283, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P499+SUMPRODUCT(Q283:Y283, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q499+SUMPRODUCT(R283:Z283, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R499+SUMPRODUCT(S283:AA283, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S499+SUMPRODUCT(T283:AB283, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T499+SUMPRODUCT(U283:AC283, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U499+SUMPRODUCT(V283:AD283, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V499+SUMPRODUCT(W283:AE283, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W499+SUMPRODUCT(X283:AF283, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X499+SUMPRODUCT(Y283:AG283, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y499+SUMPRODUCT(Z283:AH283, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z499+SUMPRODUCT(AA283:AI283, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA499+SUMPRODUCT(AB283:AJ283, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB499+SUMPRODUCT(AC283:AK283, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC499+SUMPRODUCT(AD283:AL283, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD499+SUMPRODUCT(AE283:AM283, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE499+SUMPRODUCT(AF283:AN283, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF499+SUMPRODUCT(AG283:AO283, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG499+SUMPRODUCT(AH283:AP283, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH499+SUMPRODUCT(AI283:AQ283, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI499+SUMPRODUCT(AJ283:AR283, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ499+SUMPRODUCT(AK283:AS283, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK499+SUMPRODUCT(AL283:AT283, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL499+SUMPRODUCT(AM283:AU283, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM499+SUMPRODUCT(AN283:AV283, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN499+SUMPRODUCT(AO283:AW283, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO499+SUMPRODUCT(AP283:AX283, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP499+SUMPRODUCT(AQ283:AY283, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ499+SUMPRODUCT(AR283:AZ283, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR499+SUMPRODUCT(AS283:BA283, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS499+SUMPRODUCT(AT283:BB283, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT499+SUMPRODUCT(AU283:BC283, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU499+SUMPRODUCT(AV283:BD283, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV499+SUMPRODUCT(AW283:BE283, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW499+SUMPRODUCT(AX283:BF283, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX499+SUMPRODUCT(AY283:BG283, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY499+SUMPRODUCT(AZ283:BH283, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ499+SUMPRODUCT(BA283:BI283, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA499+SUMPRODUCT(BB283:BJ283, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB499+SUMPRODUCT(BC283:BK283, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC499+SUMPRODUCT(BD283:BL283, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD499+SUMPRODUCT(BE283:BM283, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE499+SUMPRODUCT(BF283:BN283, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF499+SUMPRODUCT(BG283:BO283, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG499+SUMPRODUCT(BH283:BP283, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH499+SUMPRODUCT(BI283:BQ283, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI499+SUMPRODUCT(BJ283:BR283, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ499+SUMPRODUCT(BK283:BS283, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK499+SUMPRODUCT(BL283:BT283, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL499+SUMPRODUCT(BM283:BU283, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM499+SUMPRODUCT(BN283:BV283, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN499+SUMPRODUCT(BO283:BW283, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO499+SUMPRODUCT(BP283:BX283, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP499+SUMPRODUCT(BQ283:BY283, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ499+SUMPRODUCT(BR283:BZ283, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR499+SUMPRODUCT(BS283:CA283, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS499+SUMPRODUCT(BT283:CB283, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT499+SUMPRODUCT(BU283:CC283, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU499+SUMPRODUCT(BV283:CD283, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H500+SUMPRODUCT(I284:Q284, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I500+SUMPRODUCT(J284:R284, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J500+SUMPRODUCT(K284:S284, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K500+SUMPRODUCT(L284:T284, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L500+SUMPRODUCT(M284:U284, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M500+SUMPRODUCT(N284:V284, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N500+SUMPRODUCT(O284:W284, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O500+SUMPRODUCT(P284:X284, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P500+SUMPRODUCT(Q284:Y284, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q500+SUMPRODUCT(R284:Z284, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R500+SUMPRODUCT(S284:AA284, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S500+SUMPRODUCT(T284:AB284, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T500+SUMPRODUCT(U284:AC284, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U500+SUMPRODUCT(V284:AD284, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V500+SUMPRODUCT(W284:AE284, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W500+SUMPRODUCT(X284:AF284, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X500+SUMPRODUCT(Y284:AG284, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y500+SUMPRODUCT(Z284:AH284, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z500+SUMPRODUCT(AA284:AI284, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA500+SUMPRODUCT(AB284:AJ284, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB500+SUMPRODUCT(AC284:AK284, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC500+SUMPRODUCT(AD284:AL284, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD500+SUMPRODUCT(AE284:AM284, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE500+SUMPRODUCT(AF284:AN284, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF500+SUMPRODUCT(AG284:AO284, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG500+SUMPRODUCT(AH284:AP284, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH500+SUMPRODUCT(AI284:AQ284, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI500+SUMPRODUCT(AJ284:AR284, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ500+SUMPRODUCT(AK284:AS284, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK500+SUMPRODUCT(AL284:AT284, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL500+SUMPRODUCT(AM284:AU284, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM500+SUMPRODUCT(AN284:AV284, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN500+SUMPRODUCT(AO284:AW284, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO500+SUMPRODUCT(AP284:AX284, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP500+SUMPRODUCT(AQ284:AY284, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ500+SUMPRODUCT(AR284:AZ284, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR500+SUMPRODUCT(AS284:BA284, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS500+SUMPRODUCT(AT284:BB284, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT500+SUMPRODUCT(AU284:BC284, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU500+SUMPRODUCT(AV284:BD284, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV500+SUMPRODUCT(AW284:BE284, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW500+SUMPRODUCT(AX284:BF284, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX500+SUMPRODUCT(AY284:BG284, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY500+SUMPRODUCT(AZ284:BH284, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ500+SUMPRODUCT(BA284:BI284, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA500+SUMPRODUCT(BB284:BJ284, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB500+SUMPRODUCT(BC284:BK284, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC500+SUMPRODUCT(BD284:BL284, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD500+SUMPRODUCT(BE284:BM284, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE500+SUMPRODUCT(BF284:BN284, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF500+SUMPRODUCT(BG284:BO284, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG500+SUMPRODUCT(BH284:BP284, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH500+SUMPRODUCT(BI284:BQ284, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI500+SUMPRODUCT(BJ284:BR284, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ500+SUMPRODUCT(BK284:BS284, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK500+SUMPRODUCT(BL284:BT284, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL500+SUMPRODUCT(BM284:BU284, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM500+SUMPRODUCT(BN284:BV284, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN500+SUMPRODUCT(BO284:BW284, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO500+SUMPRODUCT(BP284:BX284, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP500+SUMPRODUCT(BQ284:BY284, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ500+SUMPRODUCT(BR284:BZ284, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR500+SUMPRODUCT(BS284:CA284, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS500+SUMPRODUCT(BT284:CB284, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT500+SUMPRODUCT(BU284:CC284, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU500+SUMPRODUCT(BV284:CD284, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H501+SUMPRODUCT(I285:Q285, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I501+SUMPRODUCT(J285:R285, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J501+SUMPRODUCT(K285:S285, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K501+SUMPRODUCT(L285:T285, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L501+SUMPRODUCT(M285:U285, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M501+SUMPRODUCT(N285:V285, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N501+SUMPRODUCT(O285:W285, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O501+SUMPRODUCT(P285:X285, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P501+SUMPRODUCT(Q285:Y285, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q501+SUMPRODUCT(R285:Z285, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R501+SUMPRODUCT(S285:AA285, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S501+SUMPRODUCT(T285:AB285, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T501+SUMPRODUCT(U285:AC285, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U501+SUMPRODUCT(V285:AD285, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V501+SUMPRODUCT(W285:AE285, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W501+SUMPRODUCT(X285:AF285, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X501+SUMPRODUCT(Y285:AG285, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y501+SUMPRODUCT(Z285:AH285, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z501+SUMPRODUCT(AA285:AI285, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA501+SUMPRODUCT(AB285:AJ285, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB501+SUMPRODUCT(AC285:AK285, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC501+SUMPRODUCT(AD285:AL285, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD501+SUMPRODUCT(AE285:AM285, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE501+SUMPRODUCT(AF285:AN285, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF501+SUMPRODUCT(AG285:AO285, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG501+SUMPRODUCT(AH285:AP285, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH501+SUMPRODUCT(AI285:AQ285, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI501+SUMPRODUCT(AJ285:AR285, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ501+SUMPRODUCT(AK285:AS285, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK501+SUMPRODUCT(AL285:AT285, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL501+SUMPRODUCT(AM285:AU285, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM501+SUMPRODUCT(AN285:AV285, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN501+SUMPRODUCT(AO285:AW285, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO501+SUMPRODUCT(AP285:AX285, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP501+SUMPRODUCT(AQ285:AY285, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ501+SUMPRODUCT(AR285:AZ285, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR501+SUMPRODUCT(AS285:BA285, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS501+SUMPRODUCT(AT285:BB285, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT501+SUMPRODUCT(AU285:BC285, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU501+SUMPRODUCT(AV285:BD285, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV501+SUMPRODUCT(AW285:BE285, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW501+SUMPRODUCT(AX285:BF285, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX501+SUMPRODUCT(AY285:BG285, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY501+SUMPRODUCT(AZ285:BH285, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ501+SUMPRODUCT(BA285:BI285, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA501+SUMPRODUCT(BB285:BJ285, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB501+SUMPRODUCT(BC285:BK285, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC501+SUMPRODUCT(BD285:BL285, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD501+SUMPRODUCT(BE285:BM285, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE501+SUMPRODUCT(BF285:BN285, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF501+SUMPRODUCT(BG285:BO285, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG501+SUMPRODUCT(BH285:BP285, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH501+SUMPRODUCT(BI285:BQ285, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI501+SUMPRODUCT(BJ285:BR285, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ501+SUMPRODUCT(BK285:BS285, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK501+SUMPRODUCT(BL285:BT285, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL501+SUMPRODUCT(BM285:BU285, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM501+SUMPRODUCT(BN285:BV285, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN501+SUMPRODUCT(BO285:BW285, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO501+SUMPRODUCT(BP285:BX285, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP501+SUMPRODUCT(BQ285:BY285, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ501+SUMPRODUCT(BR285:BZ285, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR501+SUMPRODUCT(BS285:CA285, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS501+SUMPRODUCT(BT285:CB285, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT501+SUMPRODUCT(BU285:CC285, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU501+SUMPRODUCT(BV285:CD285, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H502+SUMPRODUCT(I286:Q286, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I502+SUMPRODUCT(J286:R286, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J502+SUMPRODUCT(K286:S286, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K502+SUMPRODUCT(L286:T286, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L502+SUMPRODUCT(M286:U286, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M502+SUMPRODUCT(N286:V286, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N502+SUMPRODUCT(O286:W286, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O502+SUMPRODUCT(P286:X286, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P502+SUMPRODUCT(Q286:Y286, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q502+SUMPRODUCT(R286:Z286, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R502+SUMPRODUCT(S286:AA286, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S502+SUMPRODUCT(T286:AB286, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T502+SUMPRODUCT(U286:AC286, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U502+SUMPRODUCT(V286:AD286, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V502+SUMPRODUCT(W286:AE286, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W502+SUMPRODUCT(X286:AF286, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X502+SUMPRODUCT(Y286:AG286, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y502+SUMPRODUCT(Z286:AH286, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z502+SUMPRODUCT(AA286:AI286, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA502+SUMPRODUCT(AB286:AJ286, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB502+SUMPRODUCT(AC286:AK286, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC502+SUMPRODUCT(AD286:AL286, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD502+SUMPRODUCT(AE286:AM286, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE502+SUMPRODUCT(AF286:AN286, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF502+SUMPRODUCT(AG286:AO286, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG502+SUMPRODUCT(AH286:AP286, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH502+SUMPRODUCT(AI286:AQ286, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI502+SUMPRODUCT(AJ286:AR286, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ502+SUMPRODUCT(AK286:AS286, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK502+SUMPRODUCT(AL286:AT286, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL502+SUMPRODUCT(AM286:AU286, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM502+SUMPRODUCT(AN286:AV286, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN502+SUMPRODUCT(AO286:AW286, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO502+SUMPRODUCT(AP286:AX286, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP502+SUMPRODUCT(AQ286:AY286, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ502+SUMPRODUCT(AR286:AZ286, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR502+SUMPRODUCT(AS286:BA286, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS502+SUMPRODUCT(AT286:BB286, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT502+SUMPRODUCT(AU286:BC286, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU502+SUMPRODUCT(AV286:BD286, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV502+SUMPRODUCT(AW286:BE286, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW502+SUMPRODUCT(AX286:BF286, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX502+SUMPRODUCT(AY286:BG286, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY502+SUMPRODUCT(AZ286:BH286, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ502+SUMPRODUCT(BA286:BI286, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA502+SUMPRODUCT(BB286:BJ286, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB502+SUMPRODUCT(BC286:BK286, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC502+SUMPRODUCT(BD286:BL286, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD502+SUMPRODUCT(BE286:BM286, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE502+SUMPRODUCT(BF286:BN286, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF502+SUMPRODUCT(BG286:BO286, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG502+SUMPRODUCT(BH286:BP286, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH502+SUMPRODUCT(BI286:BQ286, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI502+SUMPRODUCT(BJ286:BR286, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ502+SUMPRODUCT(BK286:BS286, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK502+SUMPRODUCT(BL286:BT286, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL502+SUMPRODUCT(BM286:BU286, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM502+SUMPRODUCT(BN286:BV286, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN502+SUMPRODUCT(BO286:BW286, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO502+SUMPRODUCT(BP286:BX286, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP502+SUMPRODUCT(BQ286:BY286, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ502+SUMPRODUCT(BR286:BZ286, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR502+SUMPRODUCT(BS286:CA286, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS502+SUMPRODUCT(BT286:CB286, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT502+SUMPRODUCT(BU286:CC286, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU502+SUMPRODUCT(BV286:CD286, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H503+SUMPRODUCT(I287:Q287, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I503+SUMPRODUCT(J287:R287, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J503+SUMPRODUCT(K287:S287, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K503+SUMPRODUCT(L287:T287, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L503+SUMPRODUCT(M287:U287, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M503+SUMPRODUCT(N287:V287, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N503+SUMPRODUCT(O287:W287, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O503+SUMPRODUCT(P287:X287, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P503+SUMPRODUCT(Q287:Y287, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q503+SUMPRODUCT(R287:Z287, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R503+SUMPRODUCT(S287:AA287, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S503+SUMPRODUCT(T287:AB287, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T503+SUMPRODUCT(U287:AC287, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U503+SUMPRODUCT(V287:AD287, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V503+SUMPRODUCT(W287:AE287, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W503+SUMPRODUCT(X287:AF287, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X503+SUMPRODUCT(Y287:AG287, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y503+SUMPRODUCT(Z287:AH287, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z503+SUMPRODUCT(AA287:AI287, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA503+SUMPRODUCT(AB287:AJ287, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB503+SUMPRODUCT(AC287:AK287, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC503+SUMPRODUCT(AD287:AL287, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD503+SUMPRODUCT(AE287:AM287, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE503+SUMPRODUCT(AF287:AN287, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF503+SUMPRODUCT(AG287:AO287, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG503+SUMPRODUCT(AH287:AP287, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH503+SUMPRODUCT(AI287:AQ287, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI503+SUMPRODUCT(AJ287:AR287, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ503+SUMPRODUCT(AK287:AS287, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK503+SUMPRODUCT(AL287:AT287, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL503+SUMPRODUCT(AM287:AU287, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM503+SUMPRODUCT(AN287:AV287, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN503+SUMPRODUCT(AO287:AW287, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO503+SUMPRODUCT(AP287:AX287, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP503+SUMPRODUCT(AQ287:AY287, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ503+SUMPRODUCT(AR287:AZ287, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR503+SUMPRODUCT(AS287:BA287, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS503+SUMPRODUCT(AT287:BB287, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT503+SUMPRODUCT(AU287:BC287, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU503+SUMPRODUCT(AV287:BD287, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV503+SUMPRODUCT(AW287:BE287, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW503+SUMPRODUCT(AX287:BF287, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX503+SUMPRODUCT(AY287:BG287, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY503+SUMPRODUCT(AZ287:BH287, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ503+SUMPRODUCT(BA287:BI287, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA503+SUMPRODUCT(BB287:BJ287, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB503+SUMPRODUCT(BC287:BK287, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC503+SUMPRODUCT(BD287:BL287, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD503+SUMPRODUCT(BE287:BM287, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE503+SUMPRODUCT(BF287:BN287, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF503+SUMPRODUCT(BG287:BO287, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG503+SUMPRODUCT(BH287:BP287, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH503+SUMPRODUCT(BI287:BQ287, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI503+SUMPRODUCT(BJ287:BR287, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ503+SUMPRODUCT(BK287:BS287, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK503+SUMPRODUCT(BL287:BT287, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL503+SUMPRODUCT(BM287:BU287, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM503+SUMPRODUCT(BN287:BV287, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN503+SUMPRODUCT(BO287:BW287, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO503+SUMPRODUCT(BP287:BX287, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP503+SUMPRODUCT(BQ287:BY287, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ503+SUMPRODUCT(BR287:BZ287, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR503+SUMPRODUCT(BS287:CA287, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS503+SUMPRODUCT(BT287:CB287, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT503+SUMPRODUCT(BU287:CC287, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU503+SUMPRODUCT(BV287:CD287, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(H$511<>\"\", H504+SUMPRODUCT(I288:Q288, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I504+SUMPRODUCT(J288:R288, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J504+SUMPRODUCT(K288:S288, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K504+SUMPRODUCT(L288:T288, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L504+SUMPRODUCT(M288:U288, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M504+SUMPRODUCT(N288:V288, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N504+SUMPRODUCT(O288:W288, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O504+SUMPRODUCT(P288:X288, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P504+SUMPRODUCT(Q288:Y288, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q504+SUMPRODUCT(R288:Z288, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R504+SUMPRODUCT(S288:AA288, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S504+SUMPRODUCT(T288:AB288, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T504+SUMPRODUCT(U288:AC288, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U504+SUMPRODUCT(V288:AD288, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V504+SUMPRODUCT(W288:AE288, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W504+SUMPRODUCT(X288:AF288, 1/X$15:AF$15)*W$15, \"\")","v":0},{"$f":"IF(X$511<>\"\", X504+SUMPRODUCT(Y288:AG288, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y504+SUMPRODUCT(Z288:AH288, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z504+SUMPRODUCT(AA288:AI288, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA504+SUMPRODUCT(AB288:AJ288, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB504+SUMPRODUCT(AC288:AK288, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC504+SUMPRODUCT(AD288:AL288, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD504+SUMPRODUCT(AE288:AM288, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE504+SUMPRODUCT(AF288:AN288, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF504+SUMPRODUCT(AG288:AO288, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG504+SUMPRODUCT(AH288:AP288, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH504+SUMPRODUCT(AI288:AQ288, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI504+SUMPRODUCT(AJ288:AR288, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ504+SUMPRODUCT(AK288:AS288, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK504+SUMPRODUCT(AL288:AT288, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL504+SUMPRODUCT(AM288:AU288, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM504+SUMPRODUCT(AN288:AV288, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN504+SUMPRODUCT(AO288:AW288, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO504+SUMPRODUCT(AP288:AX288, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP504+SUMPRODUCT(AQ288:AY288, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ504+SUMPRODUCT(AR288:AZ288, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR504+SUMPRODUCT(AS288:BA288, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS504+SUMPRODUCT(AT288:BB288, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT504+SUMPRODUCT(AU288:BC288, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU504+SUMPRODUCT(AV288:BD288, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV504+SUMPRODUCT(AW288:BE288, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW504+SUMPRODUCT(AX288:BF288, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX504+SUMPRODUCT(AY288:BG288, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY504+SUMPRODUCT(AZ288:BH288, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ504+SUMPRODUCT(BA288:BI288, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA504+SUMPRODUCT(BB288:BJ288, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB504+SUMPRODUCT(BC288:BK288, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC504+SUMPRODUCT(BD288:BL288, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD504+SUMPRODUCT(BE288:BM288, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE504+SUMPRODUCT(BF288:BN288, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF504+SUMPRODUCT(BG288:BO288, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG504+SUMPRODUCT(BH288:BP288, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH504+SUMPRODUCT(BI288:BQ288, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI504+SUMPRODUCT(BJ288:BR288, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ504+SUMPRODUCT(BK288:BS288, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK504+SUMPRODUCT(BL288:BT288, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL504+SUMPRODUCT(BM288:BU288, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM504+SUMPRODUCT(BN288:BV288, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN504+SUMPRODUCT(BO288:BW288, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO504+SUMPRODUCT(BP288:BX288, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP504+SUMPRODUCT(BQ288:BY288, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ504+SUMPRODUCT(BR288:BZ288, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR504+SUMPRODUCT(BS288:CA288, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS504+SUMPRODUCT(BT288:CB288, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT504+SUMPRODUCT(BU288:CC288, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU504+SUMPRODUCT(BV288:CD288, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Buildings - capital works",null,null,{"$f":"IF(H$511<>\"\", H505+SUMPRODUCT(I289:Q289, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I505+SUMPRODUCT(J289:R289, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J505+SUMPRODUCT(K289:S289, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K505+SUMPRODUCT(L289:T289, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L505+SUMPRODUCT(M289:U289, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M505+SUMPRODUCT(N289:V289, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N505+SUMPRODUCT(O289:W289, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O505+SUMPRODUCT(P289:X289, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P505+SUMPRODUCT(Q289:Y289, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q505+SUMPRODUCT(R289:Z289, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R505+SUMPRODUCT(S289:AA289, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S505+SUMPRODUCT(T289:AB289, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T505+SUMPRODUCT(U289:AC289, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U505+SUMPRODUCT(V289:AD289, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V505+SUMPRODUCT(W289:AE289, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W505+SUMPRODUCT(X289:AF289, 1/X$15:AF$15)*W$15, \"\")","v":20.628231252224914},{"$f":"IF(X$511<>\"\", X505+SUMPRODUCT(Y289:AG289, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y505+SUMPRODUCT(Z289:AH289, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z505+SUMPRODUCT(AA289:AI289, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA505+SUMPRODUCT(AB289:AJ289, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB505+SUMPRODUCT(AC289:AK289, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC505+SUMPRODUCT(AD289:AL289, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD505+SUMPRODUCT(AE289:AM289, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE505+SUMPRODUCT(AF289:AN289, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF505+SUMPRODUCT(AG289:AO289, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG505+SUMPRODUCT(AH289:AP289, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH505+SUMPRODUCT(AI289:AQ289, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI505+SUMPRODUCT(AJ289:AR289, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ505+SUMPRODUCT(AK289:AS289, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK505+SUMPRODUCT(AL289:AT289, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL505+SUMPRODUCT(AM289:AU289, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM505+SUMPRODUCT(AN289:AV289, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN505+SUMPRODUCT(AO289:AW289, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO505+SUMPRODUCT(AP289:AX289, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP505+SUMPRODUCT(AQ289:AY289, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ505+SUMPRODUCT(AR289:AZ289, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR505+SUMPRODUCT(AS289:BA289, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS505+SUMPRODUCT(AT289:BB289, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT505+SUMPRODUCT(AU289:BC289, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU505+SUMPRODUCT(AV289:BD289, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV505+SUMPRODUCT(AW289:BE289, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW505+SUMPRODUCT(AX289:BF289, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX505+SUMPRODUCT(AY289:BG289, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY505+SUMPRODUCT(AZ289:BH289, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ505+SUMPRODUCT(BA289:BI289, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA505+SUMPRODUCT(BB289:BJ289, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB505+SUMPRODUCT(BC289:BK289, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC505+SUMPRODUCT(BD289:BL289, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD505+SUMPRODUCT(BE289:BM289, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE505+SUMPRODUCT(BF289:BN289, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF505+SUMPRODUCT(BG289:BO289, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG505+SUMPRODUCT(BH289:BP289, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH505+SUMPRODUCT(BI289:BQ289, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI505+SUMPRODUCT(BJ289:BR289, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ505+SUMPRODUCT(BK289:BS289, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK505+SUMPRODUCT(BL289:BT289, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL505+SUMPRODUCT(BM289:BU289, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM505+SUMPRODUCT(BN289:BV289, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN505+SUMPRODUCT(BO289:BW289, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO505+SUMPRODUCT(BP289:BX289, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP505+SUMPRODUCT(BQ289:BY289, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ505+SUMPRODUCT(BR289:BZ289, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR505+SUMPRODUCT(BS289:CA289, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS505+SUMPRODUCT(BT289:CB289, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT505+SUMPRODUCT(BU289:CC289, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU505+SUMPRODUCT(BV289:CD289, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"in-house software",null,null,{"$f":"IF(H$511<>\"\", H506+SUMPRODUCT(I290:Q290, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I506+SUMPRODUCT(J290:R290, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J506+SUMPRODUCT(K290:S290, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K506+SUMPRODUCT(L290:T290, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L506+SUMPRODUCT(M290:U290, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M506+SUMPRODUCT(N290:V290, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N506+SUMPRODUCT(O290:W290, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O506+SUMPRODUCT(P290:X290, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P506+SUMPRODUCT(Q290:Y290, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q506+SUMPRODUCT(R290:Z290, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R506+SUMPRODUCT(S290:AA290, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S506+SUMPRODUCT(T290:AB290, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T506+SUMPRODUCT(U290:AC290, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U506+SUMPRODUCT(V290:AD290, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V506+SUMPRODUCT(W290:AE290, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W506+SUMPRODUCT(X290:AF290, 1/X$15:AF$15)*W$15, \"\")","v":232.09382115285075},{"$f":"IF(X$511<>\"\", X506+SUMPRODUCT(Y290:AG290, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y506+SUMPRODUCT(Z290:AH290, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z506+SUMPRODUCT(AA290:AI290, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA506+SUMPRODUCT(AB290:AJ290, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB506+SUMPRODUCT(AC290:AK290, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC506+SUMPRODUCT(AD290:AL290, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD506+SUMPRODUCT(AE290:AM290, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE506+SUMPRODUCT(AF290:AN290, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF506+SUMPRODUCT(AG290:AO290, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG506+SUMPRODUCT(AH290:AP290, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH506+SUMPRODUCT(AI290:AQ290, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI506+SUMPRODUCT(AJ290:AR290, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ506+SUMPRODUCT(AK290:AS290, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK506+SUMPRODUCT(AL290:AT290, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL506+SUMPRODUCT(AM290:AU290, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM506+SUMPRODUCT(AN290:AV290, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN506+SUMPRODUCT(AO290:AW290, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO506+SUMPRODUCT(AP290:AX290, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP506+SUMPRODUCT(AQ290:AY290, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ506+SUMPRODUCT(AR290:AZ290, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR506+SUMPRODUCT(AS290:BA290, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS506+SUMPRODUCT(AT290:BB290, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT506+SUMPRODUCT(AU290:BC290, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU506+SUMPRODUCT(AV290:BD290, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV506+SUMPRODUCT(AW290:BE290, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW506+SUMPRODUCT(AX290:BF290, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX506+SUMPRODUCT(AY290:BG290, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY506+SUMPRODUCT(AZ290:BH290, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ506+SUMPRODUCT(BA290:BI290, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA506+SUMPRODUCT(BB290:BJ290, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB506+SUMPRODUCT(BC290:BK290, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC506+SUMPRODUCT(BD290:BL290, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD506+SUMPRODUCT(BE290:BM290, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE506+SUMPRODUCT(BF290:BN290, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF506+SUMPRODUCT(BG290:BO290, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG506+SUMPRODUCT(BH290:BP290, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH506+SUMPRODUCT(BI290:BQ290, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI506+SUMPRODUCT(BJ290:BR290, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ506+SUMPRODUCT(BK290:BS290, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK506+SUMPRODUCT(BL290:BT290, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL506+SUMPRODUCT(BM290:BU290, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM506+SUMPRODUCT(BN290:BV290, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN506+SUMPRODUCT(BO290:BW290, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO506+SUMPRODUCT(BP290:BX290, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP506+SUMPRODUCT(BQ290:BY290, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ506+SUMPRODUCT(BR290:BZ290, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR506+SUMPRODUCT(BS290:CA290, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS506+SUMPRODUCT(BT290:CB290, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT506+SUMPRODUCT(BU290:CC290, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU506+SUMPRODUCT(BV290:CD290, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(H$511<>\"\", H507+SUMPRODUCT(I291:Q291, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(I$511<>\"\", I507+SUMPRODUCT(J291:R291, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(J$511<>\"\", J507+SUMPRODUCT(K291:S291, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(K$511<>\"\", K507+SUMPRODUCT(L291:T291, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(L$511<>\"\", L507+SUMPRODUCT(M291:U291, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(M$511<>\"\", M507+SUMPRODUCT(N291:V291, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(N$511<>\"\", N507+SUMPRODUCT(O291:W291, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(O$511<>\"\", O507+SUMPRODUCT(P291:X291, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(P$511<>\"\", P507+SUMPRODUCT(Q291:Y291, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(Q$511<>\"\", Q507+SUMPRODUCT(R291:Z291, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(R$511<>\"\", R507+SUMPRODUCT(S291:AA291, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(S$511<>\"\", S507+SUMPRODUCT(T291:AB291, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(T$511<>\"\", T507+SUMPRODUCT(U291:AC291, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(U$511<>\"\", U507+SUMPRODUCT(V291:AD291, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(V$511<>\"\", V507+SUMPRODUCT(W291:AE291, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(W$511<>\"\", W507+SUMPRODUCT(X291:AF291, 1/X$15:AF$15)*W$15, \"\")","v":14.537218896100571},{"$f":"IF(X$511<>\"\", X507+SUMPRODUCT(Y291:AG291, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(Y$511<>\"\", Y507+SUMPRODUCT(Z291:AH291, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(Z$511<>\"\", Z507+SUMPRODUCT(AA291:AI291, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(AA$511<>\"\", AA507+SUMPRODUCT(AB291:AJ291, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(AB$511<>\"\", AB507+SUMPRODUCT(AC291:AK291, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(AC$511<>\"\", AC507+SUMPRODUCT(AD291:AL291, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(AD$511<>\"\", AD507+SUMPRODUCT(AE291:AM291, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(AE$511<>\"\", AE507+SUMPRODUCT(AF291:AN291, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(AF$511<>\"\", AF507+SUMPRODUCT(AG291:AO291, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(AG$511<>\"\", AG507+SUMPRODUCT(AH291:AP291, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(AH$511<>\"\", AH507+SUMPRODUCT(AI291:AQ291, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(AI$511<>\"\", AI507+SUMPRODUCT(AJ291:AR291, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(AJ$511<>\"\", AJ507+SUMPRODUCT(AK291:AS291, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(AK$511<>\"\", AK507+SUMPRODUCT(AL291:AT291, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(AL$511<>\"\", AL507+SUMPRODUCT(AM291:AU291, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(AM$511<>\"\", AM507+SUMPRODUCT(AN291:AV291, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(AN$511<>\"\", AN507+SUMPRODUCT(AO291:AW291, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(AO$511<>\"\", AO507+SUMPRODUCT(AP291:AX291, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(AP$511<>\"\", AP507+SUMPRODUCT(AQ291:AY291, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(AQ$511<>\"\", AQ507+SUMPRODUCT(AR291:AZ291, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(AR$511<>\"\", AR507+SUMPRODUCT(AS291:BA291, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(AS$511<>\"\", AS507+SUMPRODUCT(AT291:BB291, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(AT$511<>\"\", AT507+SUMPRODUCT(AU291:BC291, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(AU$511<>\"\", AU507+SUMPRODUCT(AV291:BD291, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(AV$511<>\"\", AV507+SUMPRODUCT(AW291:BE291, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(AW$511<>\"\", AW507+SUMPRODUCT(AX291:BF291, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(AX$511<>\"\", AX507+SUMPRODUCT(AY291:BG291, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(AY$511<>\"\", AY507+SUMPRODUCT(AZ291:BH291, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(AZ$511<>\"\", AZ507+SUMPRODUCT(BA291:BI291, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(BA$511<>\"\", BA507+SUMPRODUCT(BB291:BJ291, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(BB$511<>\"\", BB507+SUMPRODUCT(BC291:BK291, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(BC$511<>\"\", BC507+SUMPRODUCT(BD291:BL291, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(BD$511<>\"\", BD507+SUMPRODUCT(BE291:BM291, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(BE$511<>\"\", BE507+SUMPRODUCT(BF291:BN291, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(BF$511<>\"\", BF507+SUMPRODUCT(BG291:BO291, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(BG$511<>\"\", BG507+SUMPRODUCT(BH291:BP291, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(BH$511<>\"\", BH507+SUMPRODUCT(BI291:BQ291, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(BI$511<>\"\", BI507+SUMPRODUCT(BJ291:BR291, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(BJ$511<>\"\", BJ507+SUMPRODUCT(BK291:BS291, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(BK$511<>\"\", BK507+SUMPRODUCT(BL291:BT291, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(BL$511<>\"\", BL507+SUMPRODUCT(BM291:BU291, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(BM$511<>\"\", BM507+SUMPRODUCT(BN291:BV291, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(BN$511<>\"\", BN507+SUMPRODUCT(BO291:BW291, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(BO$511<>\"\", BO507+SUMPRODUCT(BP291:BX291, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(BP$511<>\"\", BP507+SUMPRODUCT(BQ291:BY291, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(BQ$511<>\"\", BQ507+SUMPRODUCT(BR291:BZ291, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(BR$511<>\"\", BR507+SUMPRODUCT(BS291:CA291, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(BS$511<>\"\", BS507+SUMPRODUCT(BT291:CB291, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(BT$511<>\"\", BT507+SUMPRODUCT(BU291:CC291, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(BU$511<>\"\", BU507+SUMPRODUCT(BV291:CD291, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$513:H$562)","v":0},{"$f":"SUM(I$513:I$562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6144.9247537637384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$513:BU$562)","v":0}]

{"sheet":"TAB input","index":2,"n_rows":495,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[[15,4,16,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8=$F$8, 'RAB input'!$F$8, $F$8) & \" - TAB input - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - TAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue",null,null,null,null,null,null,null,"ASD Amendments"]
[]
[null,null,null,null,"Year",{"$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$9-2)","v":"2019-20"},{"$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":"2020-21"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2021-22"},{"$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$4, 2)+1))),\nIF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),VALUE(H4+1))))","v":"2022-23"},{"$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$4, 2)+1))),\nIF(LEN(I4)>4,CONCATENATE(LEFT(I4,4)+1&\"-\"&IF(RIGHT(I4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(I4, 2)=\"99\", \"00\", RIGHT(I4,2)+1)),VALUE(I4+1))))","v":"2023-24"},{"$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$4, 2)+1))),\nIF(LEN(J4)>4,CONCATENATE(LEFT(J4,4)+1&\"-\"&IF(RIGHT(J4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(J4, 2)=\"99\", \"00\", RIGHT(J4,2)+1)),VALUE(J4+1))))","v":"2024-25"},{"$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$4, 2)+1))),\nIF(LEN(K4)>4,CONCATENATE(LEFT(K4,4)+1&\"-\"&IF(RIGHT(K4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(K4, 2)=\"99\", \"00\", RIGHT(K4,2)+1)),VALUE(K4+1))))","v":"2025-26"},{"$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$4, 2)+1))),\nIF(LEN(L4)>4,CONCATENATE(LEFT(L4,4)+1&\"-\"&IF(RIGHT(L4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(L4, 2)=\"99\", \"00\", RIGHT(L4,2)+1)),VALUE(L4+1))))","v":"2026-27"},{"$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$4, 2)+1))),\nIF(LEN(M4)>4,CONCATENATE(LEFT(M4,4)+1&\"-\"&IF(RIGHT(M4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(M4, 2)=\"99\", \"00\", RIGHT(M4,2)+1)),VALUE(M4+1))))","v":"2027-28"},{"$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$4, 2)+1))),\nIF(LEN(N4)>4,CONCATENATE(LEFT(N4,4)+1&\"-\"&IF(RIGHT(N4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(N4, 2)=\"99\", \"00\", RIGHT(N4,2)+1)),VALUE(N4+1))))","v":"2028-29"},{"$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$4, 2)+1))),\nIF(LEN(O4)>4,CONCATENATE(LEFT(O4,4)+1&\"-\"&IF(RIGHT(O4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(O4, 2)=\"99\", \"00\", RIGHT(O4,2)+1)),VALUE(O4+1))))","v":"2029-30"},{"$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$4, 2)+1))),\nIF(LEN(P4)>4,CONCATENATE(LEFT(P4,4)+1&\"-\"&IF(RIGHT(P4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(P4, 2)=\"99\", \"00\", RIGHT(P4,2)+1)),VALUE(P4+1))))","v":"2030-31"},{"$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$4, 2)+1))),\nIF(LEN(Q4)>4,CONCATENATE(LEFT(Q4,4)+1&\"-\"&IF(RIGHT(Q4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Q4, 2)=\"99\", \"00\", RIGHT(Q4,2)+1)),VALUE(Q4+1))))","v":"2031-32"},{"$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$4, 2)+1))),\nIF(LEN(R4)>4,CONCATENATE(LEFT(R4,4)+1&\"-\"&IF(RIGHT(R4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(R4, 2)=\"99\", \"00\", RIGHT(R4,2)+1)),VALUE(R4+1))))","v":"2032-33"},{"$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$4, 2)+1))),\nIF(LEN(S4)>4,CONCATENATE(LEFT(S4,4)+1&\"-\"&IF(RIGHT(S4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(S4, 2)=\"99\", \"00\", RIGHT(S4,2)+1)),VALUE(S4+1))))","v":"2033-34"},{"$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$4, 2)+1))),\nIF(LEN(T4)>4,CONCATENATE(LEFT(T4,4)+1&\"-\"&IF(RIGHT(T4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(T4, 2)=\"99\", \"00\", RIGHT(T4,2)+1)),VALUE(T4+1))))","v":"2034-35"},{"$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$4, 2)+1))),\nIF(LEN(U4)>4,CONCATENATE(LEFT(U4,4)+1&\"-\"&IF(RIGHT(U4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(U4, 2)=\"99\", \"00\", RIGHT(U4,2)+1)),VALUE(U4+1))))","v":"2035-36"},{"$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$4, 2)+1))),\nIF(LEN(V4)>4,CONCATENATE(LEFT(V4,4)+1&\"-\"&IF(RIGHT(V4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(V4, 2)=\"99\", \"00\", RIGHT(V4,2)+1)),VALUE(V4+1))))","v":"2036-37"},{"$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$4, 2)+1))),\nIF(LEN(W4)>4,CONCATENATE(LEFT(W4,4)+1&\"-\"&IF(RIGHT(W4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(W4, 2)=\"99\", \"00\", RIGHT(W4,2)+1)),VALUE(W4+1))))","v":"2037-38"},{"$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$4, 2)+1))),\nIF(LEN(X4)>4,CONCATENATE(LEFT(X4,4)+1&\"-\"&IF(RIGHT(X4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(X4, 2)=\"99\", \"00\", RIGHT(X4,2)+1)),VALUE(X4+1))))","v":"2038-39"},{"$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$4, 2)+1))),\nIF(LEN(Y4)>4,CONCATENATE(LEFT(Y4,4)+1&\"-\"&IF(RIGHT(Y4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Y4, 2)=\"99\", \"00\", RIGHT(Y4,2)+1)),VALUE(Y4+1))))","v":"2039-40"},{"$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$4, 2)+1))),\nIF(LEN(Z4)>4,CONCATENATE(LEFT(Z4,4)+1&\"-\"&IF(RIGHT(Z4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Z4, 2)=\"99\", \"00\", RIGHT(Z4,2)+1)),VALUE(Z4+1))))","v":"2040-41"},{"$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$4, 2)+1))),\nIF(LEN(AA4)>4,CONCATENATE(LEFT(AA4,4)+1&\"-\"&IF(RIGHT(AA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AA4, 2)=\"99\", \"00\", RIGHT(AA4,2)+1)),VALUE(AA4+1))))","v":"2041-42"},{"$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$4, 2)+1))),\nIF(LEN(AB4)>4,CONCATENATE(LEFT(AB4,4)+1&\"-\"&IF(RIGHT(AB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AB4, 2)=\"99\", \"00\", RIGHT(AB4,2)+1)),VALUE(AB4+1))))","v":"2042-43"},{"$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$4, 2)+1))),\nIF(LEN(AC4)>4,CONCATENATE(LEFT(AC4,4)+1&\"-\"&IF(RIGHT(AC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AC4, 2)=\"99\", \"00\", RIGHT(AC4,2)+1)),VALUE(AC4+1))))","v":"2043-44"},{"$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$4, 2)+1))),\nIF(LEN(AD4)>4,CONCATENATE(LEFT(AD4,4)+1&\"-\"&IF(RIGHT(AD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AD4, 2)=\"99\", \"00\", RIGHT(AD4,2)+1)),VALUE(AD4+1))))","v":"2044-45"},{"$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$4, 2)+1))),\nIF(LEN(AE4)>4,CONCATENATE(LEFT(AE4,4)+1&\"-\"&IF(RIGHT(AE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AE4, 2)=\"99\", \"00\", RIGHT(AE4,2)+1)),VALUE(AE4+1))))","v":"2045-46"},{"$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$4, 2)+1))),\nIF(LEN(AF4)>4,CONCATENATE(LEFT(AF4,4)+1&\"-\"&IF(RIGHT(AF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AF4, 2)=\"99\", \"00\", RIGHT(AF4,2)+1)),VALUE(AF4+1))))","v":"2046-47"},{"$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$4, 2)+1))),\nIF(LEN(AG4)>4,CONCATENATE(LEFT(AG4,4)+1&\"-\"&IF(RIGHT(AG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AG4, 2)=\"99\", \"00\", RIGHT(AG4,2)+1)),VALUE(AG4+1))))","v":"2047-48"},{"$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$4, 2)+1))),\nIF(LEN(AH4)>4,CONCATENATE(LEFT(AH4,4)+1&\"-\"&IF(RIGHT(AH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AH4, 2)=\"99\", \"00\", RIGHT(AH4,2)+1)),VALUE(AH4+1))))","v":"2048-49"},{"$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$4, 2)+1))),\nIF(LEN(AI4)>4,CONCATENATE(LEFT(AI4,4)+1&\"-\"&IF(RIGHT(AI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AI4, 2)=\"99\", \"00\", RIGHT(AI4,2)+1)),VALUE(AI4+1))))","v":"2049-50"},{"$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$4, 2)+1))),\nIF(LEN(AJ4)>4,CONCATENATE(LEFT(AJ4,4)+1&\"-\"&IF(RIGHT(AJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AJ4, 2)=\"99\", \"00\", RIGHT(AJ4,2)+1)),VALUE(AJ4+1))))","v":"2050-51"},{"$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$4, 2)+1))),\nIF(LEN(AK4)>4,CONCATENATE(LEFT(AK4,4)+1&\"-\"&IF(RIGHT(AK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AK4, 2)=\"99\", \"00\", RIGHT(AK4,2)+1)),VALUE(AK4+1))))","v":"2051-52"},{"$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$4, 2)+1))),\nIF(LEN(AL4)>4,CONCATENATE(LEFT(AL4,4)+1&\"-\"&IF(RIGHT(AL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AL4, 2)=\"99\", \"00\", RIGHT(AL4,2)+1)),VALUE(AL4+1))))","v":"2052-53"},{"$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$4, 2)+1))),\nIF(LEN(AM4)>4,CONCATENATE(LEFT(AM4,4)+1&\"-\"&IF(RIGHT(AM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AM4, 2)=\"99\", \"00\", RIGHT(AM4,2)+1)),VALUE(AM4+1))))","v":"2053-54"},{"$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$4, 2)+1))),\nIF(LEN(AN4)>4,CONCATENATE(LEFT(AN4,4)+1&\"-\"&IF(RIGHT(AN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AN4, 2)=\"99\", \"00\", RIGHT(AN4,2)+1)),VALUE(AN4+1))))","v":"2054-55"},{"$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$4, 2)+1))),\nIF(LEN(AO4)>4,CONCATENATE(LEFT(AO4,4)+1&\"-\"&IF(RIGHT(AO4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AO4, 2)=\"99\", \"00\", RIGHT(AO4,2)+1)),VALUE(AO4+1))))","v":"2055-56"},{"$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$4, 2)+1))),\nIF(LEN(AP4)>4,CONCATENATE(LEFT(AP4,4)+1&\"-\"&IF(RIGHT(AP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AP4, 2)=\"99\", \"00\", RIGHT(AP4,2)+1)),VALUE(AP4+1))))","v":"2056-57"},{"$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$4, 2)+1))),\nIF(LEN(AQ4)>4,CONCATENATE(LEFT(AQ4,4)+1&\"-\"&IF(RIGHT(AQ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AQ4, 2)=\"99\", \"00\", RIGHT(AQ4,2)+1)),VALUE(AQ4+1))))","v":"2057-58"},{"$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$4, 2)+1))),\nIF(LEN(AR4)>4,CONCATENATE(LEFT(AR4,4)+1&\"-\"&IF(RIGHT(AR4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AR4, 2)=\"99\", \"00\", RIGHT(AR4,2)+1)),VALUE(AR4+1))))","v":"2058-59"},{"$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$4, 2)+1))),\nIF(LEN(AS4)>4,CONCATENATE(LEFT(AS4,4)+1&\"-\"&IF(RIGHT(AS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AS4, 2)=\"99\", \"00\", RIGHT(AS4,2)+1)),VALUE(AS4+1))))","v":"2059-60"},{"$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$4, 2)+1))),\nIF(LEN(AT4)>4,CONCATENATE(LEFT(AT4,4)+1&\"-\"&IF(RIGHT(AT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AT4, 2)=\"99\", \"00\", RIGHT(AT4,2)+1)),VALUE(AT4+1))))","v":"2060-61"},{"$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$4, 2)+1))),\nIF(LEN(AU4)>4,CONCATENATE(LEFT(AU4,4)+1&\"-\"&IF(RIGHT(AU4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AU4, 2)=\"99\", \"00\", RIGHT(AU4,2)+1)),VALUE(AU4+1))))","v":"2061-62"},{"$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$4, 2)+1))),\nIF(LEN(AV4)>4,CONCATENATE(LEFT(AV4,4)+1&\"-\"&IF(RIGHT(AV4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AV4, 2)=\"99\", \"00\", RIGHT(AV4,2)+1)),VALUE(AV4+1))))","v":"2062-63"},{"$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$4, 2)+1))),\nIF(LEN(AW4)>4,CONCATENATE(LEFT(AW4,4)+1&\"-\"&IF(RIGHT(AW4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AW4, 2)=\"99\", \"00\", RIGHT(AW4,2)+1)),VALUE(AW4+1))))","v":"2063-64"},{"$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$4, 2)+1))),\nIF(LEN(AX4)>4,CONCATENATE(LEFT(AX4,4)+1&\"-\"&IF(RIGHT(AX4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AX4, 2)=\"99\", \"00\", RIGHT(AX4,2)+1)),VALUE(AX4+1))))","v":"2064-65"},{"$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$4, 2)+1))),\nIF(LEN(AY4)>4,CONCATENATE(LEFT(AY4,4)+1&\"-\"&IF(RIGHT(AY4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AY4, 2)=\"99\", \"00\", RIGHT(AY4,2)+1)),VALUE(AY4+1))))","v":"2065-66"},{"$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$4, 2)+1))),\nIF(LEN(AZ4)>4,CONCATENATE(LEFT(AZ4,4)+1&\"-\"&IF(RIGHT(AZ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AZ4, 2)=\"99\", \"00\", RIGHT(AZ4,2)+1)),VALUE(AZ4+1))))","v":"2066-67"},{"$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$4, 2)+1))),\nIF(LEN(BA4)>4,CONCATENATE(LEFT(BA4,4)+1&\"-\"&IF(RIGHT(BA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BA4, 2)=\"99\", \"00\", RIGHT(BA4,2)+1)),VALUE(BA4+1))))","v":"2067-68"},{"$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$4, 2)+1))),\nIF(LEN(BB4)>4,CONCATENATE(LEFT(BB4,4)+1&\"-\"&IF(RIGHT(BB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BB4, 2)=\"99\", \"00\", RIGHT(BB4,2)+1)),VALUE(BB4+1))))","v":"2068-69"},{"$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$4, 2)+1))),\nIF(LEN(BC4)>4,CONCATENATE(LEFT(BC4,4)+1&\"-\"&IF(RIGHT(BC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BC4, 2)=\"99\", \"00\", RIGHT(BC4,2)+1)),VALUE(BC4+1))))","v":"2069-70"},{"$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$4, 2)+1))),\nIF(LEN(BD4)>4,CONCATENATE(LEFT(BD4,4)+1&\"-\"&IF(RIGHT(BD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BD4, 2)=\"99\", \"00\", RIGHT(BD4,2)+1)),VALUE(BD4+1))))","v":"2070-71"},{"$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$4, 2)+1))),\nIF(LEN(BE4)>4,CONCATENATE(LEFT(BE4,4)+1&\"-\"&IF(RIGHT(BE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BE4, 2)=\"99\", \"00\", RIGHT(BE4,2)+1)),VALUE(BE4+1))))","v":"2071-72"},{"$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$4, 2)+1))),\nIF(LEN(BF4)>4,CONCATENATE(LEFT(BF4,4)+1&\"-\"&IF(RIGHT(BF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BF4, 2)=\"99\", \"00\", RIGHT(BF4,2)+1)),VALUE(BF4+1))))","v":"2072-73"},{"$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$4, 2)+1))),\nIF(LEN(BG4)>4,CONCATENATE(LEFT(BG4,4)+1&\"-\"&IF(RIGHT(BG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BG4, 2)=\"99\", \"00\", RIGHT(BG4,2)+1)),VALUE(BG4+1))))","v":"2073-74"},{"$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$4, 2)+1))),\nIF(LEN(BH4)>4,CONCATENATE(LEFT(BH4,4)+1&\"-\"&IF(RIGHT(BH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BH4, 2)=\"99\", \"00\", RIGHT(BH4,2)+1)),VALUE(BH4+1))))","v":"2074-75"},{"$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$4, 2)+1))),\nIF(LEN(BI4)>4,CONCATENATE(LEFT(BI4,4)+1&\"-\"&IF(RIGHT(BI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BI4, 2)=\"99\", \"00\", RIGHT(BI4,2)+1)),VALUE(BI4+1))))","v":"2075-76"},{"$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$4, 2)+1))),\nIF(LEN(BJ4)>4,CONCATENATE(LEFT(BJ4,4)+1&\"-\"&IF(RIGHT(BJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BJ4, 2)=\"99\", \"00\", RIGHT(BJ4,2)+1)),VALUE(BJ4+1))))","v":"2076-77"},{"$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$4, 2)+1))),\nIF(LEN(BK4)>4,CONCATENATE(LEFT(BK4,4)+1&\"-\"&IF(RIGHT(BK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BK4, 2)=\"99\", \"00\", RIGHT(BK4,2)+1)),VALUE(BK4+1))))","v":"2077-78"},{"$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$4, 2)+1))),\nIF(LEN(BL4)>4,CONCATENATE(LEFT(BL4,4)+1&\"-\"&IF(RIGHT(BL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BL4, 2)=\"99\", \"00\", RIGHT(BL4,2)+1)),VALUE(BL4+1))))","v":"2078-79"},{"$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$4, 2)+1))),\nIF(LEN(BM4)>4,CONCATENATE(LEFT(BM4,4)+1&\"-\"&IF(RIGHT(BM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BM4, 2)=\"99\", \"00\", RIGHT(BM4,2)+1)),VALUE(BM4+1))))","v":"2079-80"},{"$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$4, 2)+1))),\nIF(LEN(BN4)>4,CONCATENATE(LEFT(BN4,4)+1&\"-\"&IF(RIGHT(BN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BN4, 2)=\"99\", \"00\", RIGHT(BN4,2)+1)),VALUE(BN4+1))))","v":"2080-81"},{"$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$4, 2)+1))),\nIF(LEN(BO4)>4,CONCATENATE(LEFT(BO4,4)+1&\"-\"&IF(RIGHT(BO4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BO4, 2)=\"99\", \"00\", RIGHT(BO4,2)+1)),VALUE(BO4+1))))","v":"2081-82"},{"$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$4, 2)+1))),\nIF(LEN(BP4)>4,CONCATENATE(LEFT(BP4,4)+1&\"-\"&IF(RIGHT(BP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BP4, 2)=\"99\", \"00\", RIGHT(BP4,2)+1)),VALUE(BP4+1))))","v":"2082-83"},{"$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$4, 2)+1))),\nIF(LEN(BQ4)>4,CONCATENATE(LEFT(BQ4,4)+1&\"-\"&IF(RIGHT(BQ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BQ4, 2)=\"99\", \"00\", RIGHT(BQ4,2)+1)),VALUE(BQ4+1))))","v":"2083-84"},{"$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$4, 2)+1))),\nIF(LEN(BR4)>4,CONCATENATE(LEFT(BR4,4)+1&\"-\"&IF(RIGHT(BR4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BR4, 2)=\"99\", \"00\", RIGHT(BR4,2)+1)),VALUE(BR4+1))))","v":"2084-85"},{"$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$4, 2)+1))),\nIF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),VALUE(BS4+1))))","v":"2085-86"},{"$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$4, 2)+1))),\nIF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),VALUE(BT4+1))))","v":"2086-87"}]
[null,null,null,null,null,null,{"$f":"IF(LEN($H$9)=4, 0, IF(AND(ISNUMBER(SEARCH(\"Ausnet\", $F$8)), Intro!$J$8=\"Electricity transmission module\"), 0.25, 0.5))","v":0.5},{"$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$5)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'RAB input'!$F$8","v":"AusNet"}]
[null,null,null,null,"First regulatory year for tracking",null,null,"2021-22",{"$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$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$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$9), \"Input for next period\", \"\")","v":""},{"$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$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,"2021-26"]
[null,null,null,null,"Years in regulatory period",null,null,5]
[null,null,null,null,null,null,{"$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$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,null,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2021-22)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$16:H$16)<I$5, \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:I$16)<J$5, \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:J$16)<K$5, \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$16:K$16)<L$5, \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2025-26)"},{"$f":"IF(COUNTA($H$16:L$16)<M$5, \"Actual gross capex (\"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:M$16)<N$5, \"Actual gross capex (\"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:N$16)<O$5, \"Actual gross capex (\"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:O$16)<P$5, \"Actual gross capex (\"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:P$16)<Q$5, \"Actual gross capex (\"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Q$16)<R$5, \"Actual gross capex (\"&R$4&\")\", \"\")","v":""},{"$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$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'RAB input'!E27","v":"Subtransmission"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E18,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":486.87855641067193},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":84.040946536974658},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":86.722338827426725},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":56.541424537511276},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":74.623115292118825},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":83.951148567403223},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E18, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,2,{"$f":"'RAB input'!E28","v":"Distribution system assets"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E19,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":2732.2247603833321},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":165.708122929008},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":184.34728055878116},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":240.0972294457313},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":284.44815706077975},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":289.04472344063771},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E19, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,3,{"$f":"'RAB input'!E29","v":"SCADA/Network control"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E20,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":87.690919095045516},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":16.618294706154813},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":17.15070352706525},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":26.122554913336611},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":28.386304046763026},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":27.418560533902085},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E20, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,4,{"$f":"'RAB input'!E30","v":"Non-network general assets - IT"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E21,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":127.49886454523971},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":4.0307481678564452},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":7.5137172111429296},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":15.116416454346693},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":13.13719540926315},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":13.124934877682184},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E21, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,5,{"$f":"'RAB input'!E31","v":"Non-network general assets - Other"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E22,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":26.208296607302429},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0.54542869342242473},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":2.2150161952991887},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":2.964332989002715},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":2.524870770373143},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":12.411642244304469},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E22, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,6,{"$f":"'RAB input'!E32","v":"Land"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E23,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":11.36939257783386},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":15.86627141},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":3.0240425499999999},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0.11191513},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":8.3520481550000003},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":3},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E23, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,7,{"$f":"'RAB input'!E33","v":"Secondary systems (pre 2016)"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E24,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":114.74184782145588},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E24, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,8,{"$f":"'RAB input'!E34","v":"Accelerated Depr - Distr assets (Contingent Project 1)"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E25,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E25, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,9,{"$f":"'RAB input'!E35","v":"Accelerated Depr - Distr assets (Contingent Project 2)"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E26,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E26, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,10,{"$f":"'RAB input'!E36","v":"Accelerated Depr - Distr assets (Contingent Project 3)"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E27,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":2.2489719327071138},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E27, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,11,{"$f":"'RAB input'!E37","v":"Accelerated Depr - Distr assets (Other)"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E28,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":1.2253920746959279},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E28, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,12,{"$f":"'RAB input'!E38","v":"Non-network leasehold land & buildings - 1 July 2021"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E29,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":27.755858097041965},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E29, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,13,{"$f":"'RAB input'!E39","v":"Non- Network Leasehold Land & Buildings - 2021-22"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E30,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0.24292239662399998},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E30, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,14,{"$f":"'RAB input'!E40","v":"Non- Network Leasehold Land & Buildings - 2025-26"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E31,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0.17022002503596953},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0.94647421370002782},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":7.44598585923643E-2},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E31, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,15]
[null,null,null,16,"Critical spares - network assets"]
[null,null,null,17]
[null,null,null,18]
[null,null,null,19]
[null,null,null,20]
[null,null,null,21]
[null,null,null,22]
[null,null,null,23]
[null,null,null,24]
[null,null,null,25]
[null,null,null,26]
[null,null,null,27]
[null,null,null,28]
[null,null,null,29]
[null,null,null,30]
[null,null,null,31]
[null,null,null,32]
[null,null,null,33]
[null,null,null,34]
[null,null,null,35]
[null,null,null,36]
[null,null,null,37]
[null,null,null,38]
[null,null,null,39]
[null,null,null,40]
[null,null,null,41]
[null,null,null,42]
[null,null,null,43]
[null,null,null,44]
[null,null,null,45]
[null,null,null,46]
[null,null,null,47]
[null,null,null,48,"Buildings - capital works",null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E65,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E65, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":15.91732257342356},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E65, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":1.6550398525237258},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E65, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":8.9008631017481674E-3},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E65, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E65, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'RAB input'!E75","v":"in-house software"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E66,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":57.091587786310718},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":45.123788670749995},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":50.260624350961884},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":72.034624307651654},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":60.592752770163166},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E66, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,50,{"$f":"'RAB input'!E76","v":"Equity raising costs"},null,{"$f":"INDEX('[6]TAB roll forward'!$H$8:$H$57,MATCH(E67,'[6]TAB roll forward'!$C$8:$C$57,0),1)","v":2.5154670022012091},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$27:$XFD$76, MATCH($E67, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G67)","v":3620.3583265475277},{"$f":"SUM(H18:H67)","v":359.81872280315065},347.92214741802496,391.4663210806163,484.45278925564952,489.61822229268518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT67)","v":0},{"$f":"SUM(BU18:BU67)","v":0}]
[]
[null,null,null,"Actual immediately expensed capex - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\" & H$4 & \")\")","v":"Actual immediately expensed capex (2021-22)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\" & I$4 & \")\")","v":"Actual immediately expensed capex (2022-23)"},"Actual immediately expensed capex (2023-24)","Actual immediately expensed capex (2024-25)","Actual immediately expensed capex (2025-26)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\" & BU$4 & \")\")","v":""}]
[null,null,null,null,{"$f":"E18","v":"Subtransmission"},null,null,{"$f":"'[8]8.2 Capex'!$D285/10^6","v":29.213008900547177},{"$f":"'[7]8.2 Capex'!$D285/10^6","v":25.975607662397309},{"$f":"'[5]8.2 Capex'!$D285/10^6","v":35.98677906075028},{"$f":"'[4]PTRM input'!J115*'[6]RFM input'!K$283","v":22.913123434313789},{"$f":"'[4]PTRM input'!K115*'[6]RFM input'!L$283","v":7.8137452256950706}]
[null,null,null,null,"Distribution system assets",null,null,{"$f":"'[8]8.2 Capex'!$D286/10^6","v":103.22558448134208},{"$f":"'[7]8.2 Capex'!$D286/10^6","v":85.112167563731106},{"$f":"'[5]8.2 Capex'!$D286/10^6","v":123.73735985092088},{"$f":"'[4]PTRM input'!J116*'[6]RFM input'!K$283","v":133.25772211208479},{"$f":"'[4]PTRM input'!K116*'[6]RFM input'!L$283","v":147.79963201969298}]
[null,null,null,null,"SCADA/Network control",null,null,{"$f":"'[8]8.2 Capex'!$D287/10^6","v":1.5294566825283702},{"$f":"'[7]8.2 Capex'!$D287/10^6","v":1.9156884164012031},{"$f":"'[5]8.2 Capex'!$D287/10^6","v":3.1278953194557921},{"$f":"'[4]PTRM input'!J117*'[6]RFM input'!K$283","v":14.338873328548987},{"$f":"'[4]PTRM input'!K117*'[6]RFM input'!L$283","v":9.3811755491725535}]
[null,null,null,null,"Non-network general assets - IT",null,null,{"$f":"'[8]8.2 Capex'!$D288/10^6","v":0.37096795007695865},{"$f":"'[7]8.2 Capex'!$D288/10^6","v":0.83926242458719058},{"$f":"'[5]8.2 Capex'!$D288/10^6","v":1.8100284765926895},{"$f":"'[4]PTRM input'!J118*'[6]RFM input'!K$283","v":0.40534007669020938},{"$f":"'[4]PTRM input'!K118*'[6]RFM input'!L$283","v":0.41627584393695882}]
[null,null,null,null,"Non-network general assets - Other",null,null,{"$f":"'[8]8.2 Capex'!$D289/10^6","v":0},{"$f":"'[7]8.2 Capex'!$D289/10^6","v":0},{"$f":"'[5]8.2 Capex'!$D289/10^6","v":0},{"$f":"'[4]PTRM input'!J119*'[6]RFM input'!K$283","v":0},{"$f":"'[4]PTRM input'!K119*'[6]RFM input'!L$283","v":0}]
[null,null,null,null,"Land",null,null,{"$f":"'[8]8.2 Capex'!$D296/10^6","v":0},{"$f":"'[7]8.2 Capex'!$D296/10^6","v":0},{"$f":"'[5]8.2 Capex'!$D297/10^6","v":0},0,0]
[null,null,null,null,"Secondary systems (pre 2016)",null,null,0,0,0,0,0]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 1)",null,null,0,0,0,0,0]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)",null,null,0,0,0,0,0]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 3)",null,null,0,0,0,0,0]
[null,null,null,null,"Accelerated Depr - Distr assets (Other)",null,null,0,0,0,0,0]
[null,null,null,null,"Non-network leasehold land & buildings - 1 July 2021",null,null,0,0,0,0,0]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2021-22",null,null,0,0,0,0,0]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2025-26",null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,"Critical spares - network assets",null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E50","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings - capital works",null,null,{"$f":"'[8]8.2 Capex'!$D290/10^6","v":0},{"$f":"'[7]8.2 Capex'!$D290/10^6","v":0},{"$f":"'[5]8.2 Capex'!$D290/10^6","v":0},{"$f":"'[4]PTRM input'!J162*'[6]RFM input'!K$283","v":0},{"$f":"'[4]PTRM input'!K162*'[6]RFM input'!L$283","v":0}]
[null,null,null,null,"in-house software",null,null,{"$f":"'[8]8.2 Capex'!$D291/10^6","v":5.254396555116343},{"$f":"'[7]8.2 Capex'!$D291/10^6","v":5.0402083578832269},{"$f":"'[5]8.2 Capex'!$D291/10^6","v":6.01816982228019},{"$f":"'[4]PTRM input'!J163*'[6]RFM input'!K$283","v":2.7329872888501252},{"$f":"'[4]PTRM input'!K163*'[6]RFM input'!L$283","v":2.7470957131212819}]
[null,null,null,null,"Equity raising costs",null,null,0,0,0,{"$f":"'[4]PTRM input'!J164*'[6]RFM input'!K$283","v":0},{"$f":"'[4]PTRM input'!K164*'[6]RFM input'!L$283","v":0}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H72:H121)","v":139.59341456961093},118.88293442500004,170.68023252999984,173.64804624048793,168.15792435161885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS72:BS121)","v":0},{"$f":"SUM(BT72:BT121)","v":0},{"$f":"SUM(BU72:BU121)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual asset disposals \n(\" & H$4 & \")\")","v":"Actual asset disposals \n(2021-22)"},{"$f":"IF(I$16=\"\", \"\", \"Actual asset disposals \n(\" & I$4 & \")\")","v":"Actual asset disposals \n(2022-23)"},"Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","Actual asset disposals \n(2025-26)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual asset disposals \n(\" & BU$4 & \")\")","v":""}]
[null,null,null,null,"Distribution system assets",null,null,{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E127, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Non-network general assets - IT",null,null,{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":9.5655221298657084E-3},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":9.8524877937616797E-3},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E129, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Secondary systems (pre 2016)",null,null,{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E132, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)",null,null,{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E134, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2021-22",null,null,{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E138, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Critical spares - network assets"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$81:$XFD$130, MATCH($E175, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,{"$f":"\"TAB remaining life (as at \n\"&$G$4&\")\"","v":"TAB remaining life (as at \n2020-21)"},{"$f":"IF(H$10<>\"\", \"Tax standard life (\" &H$10&\")\", \"\")","v":"Tax standard life (2021-26)"},{"$f":"IF(I$10<>\"\", \"Tax standard life (\" &I$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Tax standard life (\" &BU$10&\")\", \"\")","v":""}]
[null,null,null,null,"Distribution system assets",null,{"$f":"INDEX('[6]RFM input'!$V$7:$V$56,MATCH($E181,'[6]RFM input'!$F$7:$F$56,0),1)","v":34.862500436526737},{"$f":"INDEX('[6]RFM input'!$W$7:$W$56,MATCH($E181,'[6]RFM input'!$F$7:$F$56,0),1)","v":46}]
[null,null,null,null,"SCADA/Network control",null,{"$f":"INDEX('[6]RFM input'!$V$7:$V$56,MATCH($E182,'[6]RFM input'!$F$7:$F$56,0),1)","v":8.3232471432091923},{"$f":"INDEX('[6]RFM input'!$W$7:$W$56,MATCH($E182,'[6]RFM input'!$F$7:$F$56,0),1)","v":10}]
[null,null,null,null,"Land",null,{"$f":"INDEX('[6]RFM input'!$V$7:$V$56,MATCH($E185,'[6]RFM input'!$F$7:$F$56,0),1)","v":"n/a"},{"$f":"INDEX('[6]RFM input'!$W$7:$W$56,MATCH($E185,'[6]RFM input'!$F$7:$F$56,0),1)","v":"n/a"}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)",null,{"$f":"INDEX('[6]RFM input'!$V$7:$V$56,MATCH($E188,'[6]RFM input'!$F$7:$F$56,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$W$7:$W$56,MATCH($E188,'[6]RFM input'!$F$7:$F$56,0),1)","v":"n/a"}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2021-22",null,{"$f":"INDEX('[6]RFM input'!$V$7:$V$56,MATCH($E192,'[6]RFM input'!$F$7:$F$56,0),1)","v":0},{"$f":"INDEX('[6]RFM input'!$W$7:$W$56,MATCH($E192,'[6]RFM input'!$F$7:$F$56,0),1)","v":23.689784668207245}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[null,null,null,"RAB standard lives (years)"]
[null,null,null,null,"SCADA/Network control",null,null,{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E235, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Non-network general assets - Other",null,null,{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E237, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)",null,null,{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E241, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Non-network leasehold land & buildings - 1 July 2021",null,null,{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E244, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,0]
[null,null,null,null,"Critical spares - network assets"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"in-house software",null,null,{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$189:$XFD$238, MATCH($E281, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H11<1, \"Final year TAB adjustments (\"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$285:H$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(I$5, 0), ROUNDUP(I$5, 0))-1, \"Final year TAB adjustments (\" & I$4 & \")\", IF(OR(I$286:I$335<>\"\"), \"Mid-period asset adjustment (\" & I$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:I$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(J$5, 0), ROUNDUP(J$5, 0))-1, \"Final year TAB adjustments (\" & J$4 & \")\", IF(OR(J$286:J$335<>\"\"), \"Mid-period asset adjustment (\" & J$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:J$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(K$5, 0), ROUNDUP(K$5, 0))-1, \"Final year TAB adjustments (\" & K$4 & \")\", IF(OR(K$286:K$335<>\"\"), \"Mid-period asset adjustment (\" & K$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:K$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(L$5, 0), ROUNDUP(L$5, 0))-1, \"Final year TAB adjustments (\" & L$4 & \")\", IF(OR(L$286:L$335<>\"\"), \"Mid-period asset adjustment (\" & L$4 & \")\", \"\"))","v":"Final year TAB adjustments (2025-26)"},{"$f":"IF(COUNTA($H$285:L$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(M$5, 0), ROUNDUP(M$5, 0))-1, \"Final year TAB adjustments (\" & M$4 & \")\", IF(OR(M$286:M$335<>\"\"), \"Mid-period asset adjustment (\" & M$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:M$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(N$5, 0), ROUNDUP(N$5, 0))-1, \"Final year TAB adjustments (\" & N$4 & \")\", IF(OR(N$286:N$335<>\"\"), \"Mid-period asset adjustment (\" & N$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:N$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(O$5, 0), ROUNDUP(O$5, 0))-1, \"Final year TAB adjustments (\" & O$4 & \")\", IF(OR(O$286:O$335<>\"\"), \"Mid-period asset adjustment (\" & O$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:O$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(P$5, 0), ROUNDUP(P$5, 0))-1, \"Final year TAB adjustments (\" & P$4 & \")\", IF(OR(P$286:P$335<>\"\"), \"Mid-period asset adjustment (\" & P$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:P$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(Q$5, 0), ROUNDUP(Q$5, 0))-1, \"Final year TAB adjustments (\" & Q$4 & \")\", IF(OR(Q$286:Q$335<>\"\"), \"Mid-period asset adjustment (\" & Q$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Q$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(R$5, 0), ROUNDUP(R$5, 0))-1, \"Final year TAB adjustments (\" & R$4 & \")\", IF(OR(R$286:R$335<>\"\"), \"Mid-period asset adjustment (\" & R$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:R$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(S$5, 0), ROUNDUP(S$5, 0))-1, \"Final year TAB adjustments (\" & S$4 & \")\", IF(OR(S$286:S$335<>\"\"), \"Mid-period asset adjustment (\" & S$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:S$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(T$5, 0), ROUNDUP(T$5, 0))-1, \"Final year TAB adjustments (\" & T$4 & \")\", IF(OR(T$286:T$335<>\"\"), \"Mid-period asset adjustment (\" & T$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:T$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(U$5, 0), ROUNDUP(U$5, 0))-1, \"Final year TAB adjustments (\" & U$4 & \")\", IF(OR(U$286:U$335<>\"\"), \"Mid-period asset adjustment (\" & U$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:U$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(V$5, 0), ROUNDUP(V$5, 0))-1, \"Final year TAB adjustments (\" & V$4 & \")\", IF(OR(V$286:V$335<>\"\"), \"Mid-period asset adjustment (\" & V$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:V$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(W$5, 0), ROUNDUP(W$5, 0))-1, \"Final year TAB adjustments (\" & W$4 & \")\", IF(OR(W$286:W$335<>\"\"), \"Mid-period asset adjustment (\" & W$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:W$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(X$5, 0), ROUNDUP(X$5, 0))-1, \"Final year TAB adjustments (\" & X$4 & \")\", IF(OR(X$286:X$335<>\"\"), \"Mid-period asset adjustment (\" & X$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:X$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(Y$5, 0), ROUNDUP(Y$5, 0))-1, \"Final year TAB adjustments (\" & Y$4 & \")\", IF(OR(Y$286:Y$335<>\"\"), \"Mid-period asset adjustment (\" & Y$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Y$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(Z$5, 0), ROUNDUP(Z$5, 0))-1, \"Final year TAB adjustments (\" & Z$4 & \")\", IF(OR(Z$286:Z$335<>\"\"), \"Mid-period asset adjustment (\" & Z$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Z$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AA$5, 0), ROUNDUP(AA$5, 0))-1, \"Final year TAB adjustments (\" & AA$4 & \")\", IF(OR(AA$286:AA$335<>\"\"), \"Mid-period asset adjustment (\" & AA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AA$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AB$5, 0), ROUNDUP(AB$5, 0))-1, \"Final year TAB adjustments (\" & AB$4 & \")\", IF(OR(AB$286:AB$335<>\"\"), \"Mid-period asset adjustment (\" & AB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AB$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AC$5, 0), ROUNDUP(AC$5, 0))-1, \"Final year TAB adjustments (\" & AC$4 & \")\", IF(OR(AC$286:AC$335<>\"\"), \"Mid-period asset adjustment (\" & AC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AC$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AD$5, 0), ROUNDUP(AD$5, 0))-1, \"Final year TAB adjustments (\" & AD$4 & \")\", IF(OR(AD$286:AD$335<>\"\"), \"Mid-period asset adjustment (\" & AD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AD$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AE$5, 0), ROUNDUP(AE$5, 0))-1, \"Final year TAB adjustments (\" & AE$4 & \")\", IF(OR(AE$286:AE$335<>\"\"), \"Mid-period asset adjustment (\" & AE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AE$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AF$5, 0), ROUNDUP(AF$5, 0))-1, \"Final year TAB adjustments (\" & AF$4 & \")\", IF(OR(AF$286:AF$335<>\"\"), \"Mid-period asset adjustment (\" & AF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AF$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AG$5, 0), ROUNDUP(AG$5, 0))-1, \"Final year TAB adjustments (\" & AG$4 & \")\", IF(OR(AG$286:AG$335<>\"\"), \"Mid-period asset adjustment (\" & AG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AG$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AH$5, 0), ROUNDUP(AH$5, 0))-1, \"Final year TAB adjustments (\" & AH$4 & \")\", IF(OR(AH$286:AH$335<>\"\"), \"Mid-period asset adjustment (\" & AH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AH$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AI$5, 0), ROUNDUP(AI$5, 0))-1, \"Final year TAB adjustments (\" & AI$4 & \")\", IF(OR(AI$286:AI$335<>\"\"), \"Mid-period asset adjustment (\" & AI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AI$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AJ$5, 0), ROUNDUP(AJ$5, 0))-1, \"Final year TAB adjustments (\" & AJ$4 & \")\", IF(OR(AJ$286:AJ$335<>\"\"), \"Mid-period asset adjustment (\" & AJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AJ$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AK$5, 0), ROUNDUP(AK$5, 0))-1, \"Final year TAB adjustments (\" & AK$4 & \")\", IF(OR(AK$286:AK$335<>\"\"), \"Mid-period asset adjustment (\" & AK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AK$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AL$5, 0), ROUNDUP(AL$5, 0))-1, \"Final year TAB adjustments (\" & AL$4 & \")\", IF(OR(AL$286:AL$335<>\"\"), \"Mid-period asset adjustment (\" & AL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AL$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AM$5, 0), ROUNDUP(AM$5, 0))-1, \"Final year TAB adjustments (\" & AM$4 & \")\", IF(OR(AM$286:AM$335<>\"\"), \"Mid-period asset adjustment (\" & AM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AM$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AN$5, 0), ROUNDUP(AN$5, 0))-1, \"Final year TAB adjustments (\" & AN$4 & \")\", IF(OR(AN$286:AN$335<>\"\"), \"Mid-period asset adjustment (\" & AN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AN$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AO$5, 0), ROUNDUP(AO$5, 0))-1, \"Final year TAB adjustments (\" & AO$4 & \")\", IF(OR(AO$286:AO$335<>\"\"), \"Mid-period asset adjustment (\" & AO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AO$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AP$5, 0), ROUNDUP(AP$5, 0))-1, \"Final year TAB adjustments (\" & AP$4 & \")\", IF(OR(AP$286:AP$335<>\"\"), \"Mid-period asset adjustment (\" & AP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AP$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AQ$5, 0), ROUNDUP(AQ$5, 0))-1, \"Final year TAB adjustments (\" & AQ$4 & \")\", IF(OR(AQ$286:AQ$335<>\"\"), \"Mid-period asset adjustment (\" & AQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AQ$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AR$5, 0), ROUNDUP(AR$5, 0))-1, \"Final year TAB adjustments (\" & AR$4 & \")\", IF(OR(AR$286:AR$335<>\"\"), \"Mid-period asset adjustment (\" & AR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AR$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AS$5, 0), ROUNDUP(AS$5, 0))-1, \"Final year TAB adjustments (\" & AS$4 & \")\", IF(OR(AS$286:AS$335<>\"\"), \"Mid-period asset adjustment (\" & AS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AS$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AT$5, 0), ROUNDUP(AT$5, 0))-1, \"Final year TAB adjustments (\" & AT$4 & \")\", IF(OR(AT$286:AT$335<>\"\"), \"Mid-period asset adjustment (\" & AT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AT$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AU$5, 0), ROUNDUP(AU$5, 0))-1, \"Final year TAB adjustments (\" & AU$4 & \")\", IF(OR(AU$286:AU$335<>\"\"), \"Mid-period asset adjustment (\" & AU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AU$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AV$5, 0), ROUNDUP(AV$5, 0))-1, \"Final year TAB adjustments (\" & AV$4 & \")\", IF(OR(AV$286:AV$335<>\"\"), \"Mid-period asset adjustment (\" & AV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AV$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AW$5, 0), ROUNDUP(AW$5, 0))-1, \"Final year TAB adjustments (\" & AW$4 & \")\", IF(OR(AW$286:AW$335<>\"\"), \"Mid-period asset adjustment (\" & AW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AW$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AX$5, 0), ROUNDUP(AX$5, 0))-1, \"Final year TAB adjustments (\" & AX$4 & \")\", IF(OR(AX$286:AX$335<>\"\"), \"Mid-period asset adjustment (\" & AX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AX$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AY$5, 0), ROUNDUP(AY$5, 0))-1, \"Final year TAB adjustments (\" & AY$4 & \")\", IF(OR(AY$286:AY$335<>\"\"), \"Mid-period asset adjustment (\" & AY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AY$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(AZ$5, 0), ROUNDUP(AZ$5, 0))-1, \"Final year TAB adjustments (\" & AZ$4 & \")\", IF(OR(AZ$286:AZ$335<>\"\"), \"Mid-period asset adjustment (\" & AZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AZ$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BA$5, 0), ROUNDUP(BA$5, 0))-1, \"Final year TAB adjustments (\" & BA$4 & \")\", IF(OR(BA$286:BA$335<>\"\"), \"Mid-period asset adjustment (\" & BA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BA$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BB$5, 0), ROUNDUP(BB$5, 0))-1, \"Final year TAB adjustments (\" & BB$4 & \")\", IF(OR(BB$286:BB$335<>\"\"), \"Mid-period asset adjustment (\" & BB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BB$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BC$5, 0), ROUNDUP(BC$5, 0))-1, \"Final year TAB adjustments (\" & BC$4 & \")\", IF(OR(BC$286:BC$335<>\"\"), \"Mid-period asset adjustment (\" & BC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BC$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BD$5, 0), ROUNDUP(BD$5, 0))-1, \"Final year TAB adjustments (\" & BD$4 & \")\", IF(OR(BD$286:BD$335<>\"\"), \"Mid-period asset adjustment (\" & BD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BD$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BE$5, 0), ROUNDUP(BE$5, 0))-1, \"Final year TAB adjustments (\" & BE$4 & \")\", IF(OR(BE$286:BE$335<>\"\"), \"Mid-period asset adjustment (\" & BE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BE$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BF$5, 0), ROUNDUP(BF$5, 0))-1, \"Final year TAB adjustments (\" & BF$4 & \")\", IF(OR(BF$286:BF$335<>\"\"), \"Mid-period asset adjustment (\" & BF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BF$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BG$5, 0), ROUNDUP(BG$5, 0))-1, \"Final year TAB adjustments (\" & BG$4 & \")\", IF(OR(BG$286:BG$335<>\"\"), \"Mid-period asset adjustment (\" & BG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BG$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BH$5, 0), ROUNDUP(BH$5, 0))-1, \"Final year TAB adjustments (\" & BH$4 & \")\", IF(OR(BH$286:BH$335<>\"\"), \"Mid-period asset adjustment (\" & BH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BH$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BI$5, 0), ROUNDUP(BI$5, 0))-1, \"Final year TAB adjustments (\" & BI$4 & \")\", IF(OR(BI$286:BI$335<>\"\"), \"Mid-period asset adjustment (\" & BI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BI$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BJ$5, 0), ROUNDUP(BJ$5, 0))-1, \"Final year TAB adjustments (\" & BJ$4 & \")\", IF(OR(BJ$286:BJ$335<>\"\"), \"Mid-period asset adjustment (\" & BJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BJ$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BK$5, 0), ROUNDUP(BK$5, 0))-1, \"Final year TAB adjustments (\" & BK$4 & \")\", IF(OR(BK$286:BK$335<>\"\"), \"Mid-period asset adjustment (\" & BK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BK$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BL$5, 0), ROUNDUP(BL$5, 0))-1, \"Final year TAB adjustments (\" & BL$4 & \")\", IF(OR(BL$286:BL$335<>\"\"), \"Mid-period asset adjustment (\" & BL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BL$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BM$5, 0), ROUNDUP(BM$5, 0))-1, \"Final year TAB adjustments (\" & BM$4 & \")\", IF(OR(BM$286:BM$335<>\"\"), \"Mid-period asset adjustment (\" & BM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BM$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BN$5, 0), ROUNDUP(BN$5, 0))-1, \"Final year TAB adjustments (\" & BN$4 & \")\", IF(OR(BN$286:BN$335<>\"\"), \"Mid-period asset adjustment (\" & BN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BN$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BO$5, 0), ROUNDUP(BO$5, 0))-1, \"Final year TAB adjustments (\" & BO$4 & \")\", IF(OR(BO$286:BO$335<>\"\"), \"Mid-period asset adjustment (\" & BO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BO$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BP$5, 0), ROUNDUP(BP$5, 0))-1, \"Final year TAB adjustments (\" & BP$4 & \")\", IF(OR(BP$286:BP$335<>\"\"), \"Mid-period asset adjustment (\" & BP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BP$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BQ$5, 0), ROUNDUP(BQ$5, 0))-1, \"Final year TAB adjustments (\" & BQ$4 & \")\", IF(OR(BQ$286:BQ$335<>\"\"), \"Mid-period asset adjustment (\" & BQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BQ$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BR$5, 0), ROUNDUP(BR$5, 0))-1, \"Final year TAB adjustments (\" & BR$4 & \")\", IF(OR(BR$286:BR$335<>\"\"), \"Mid-period asset adjustment (\" & BR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BR$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BS$5, 0), ROUNDUP(BS$5, 0))-1, \"Final year TAB adjustments (\" & BS$4 & \")\", IF(OR(BS$286:BS$335<>\"\"), \"Mid-period asset adjustment (\" & BS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BS$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BT$5, 0), ROUNDUP(BT$5, 0))-1, \"Final year TAB adjustments (\" & BT$4 & \")\", IF(OR(BT$286:BT$335<>\"\"), \"Mid-period asset adjustment (\" & BT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BT$285)=IF('RAB input'!$F$23=\"Yes\", ROUNDDOWN(BU$5, 0), ROUNDUP(BU$5, 0))-1, \"Final year TAB adjustments (\" & BU$4 & \")\", IF(OR(BU$286:BU$335<>\"\"), \"Mid-period asset adjustment (\" & BU$4 & \")\", \"\"))","v":""}]
[null,null,null,null,{"$f":"E18","v":"Subtransmission"},null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E286,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Non-network general assets - Other",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E290,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Land",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E291,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 3)",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E295,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Non-network leasehold land & buildings - 1 July 2021",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E297,'[6]RFM input'!$E$412:$E$461,0),1)","v":-1.6120841725263531}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E300,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E302,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E306,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E309,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E312,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E313,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E315,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E319,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E322,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E324,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E328,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E331,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Buildings - capital works",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E333,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"in-house software",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$H$412:$H$461,MATCH(E334,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[]
[null,null,null,null,{"$f":"E18","v":"Subtransmission"},null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E340,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Non-network general assets - IT",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E343,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Secondary systems (pre 2016)",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E346,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Other)",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E350,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Non-network leasehold land & buildings - 1 July 2021",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E351,'[6]RFM input'!$E$412:$E$461,0),1)","v":4.2930754944821174}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2025-26",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E353,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E356,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E360,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E362,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E365,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E368,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E371,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E374,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E375,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E378,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E380,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E384,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Buildings - capital works",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E387,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,"Equity raising costs",null,null,null,null,null,null,{"$f":"INDEX('[6]RFM input'!$J$412:$J$461,MATCH(E389,'[6]RFM input'!$E$412:$E$461,0),1)","v":0}]
[null,null,null,null,{"$f":"E18","v":"Subtransmission"},null,null,{"$f":"IF(H340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU340<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E233, 'RAB input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Non-network general assets - IT",null,null,{"$f":"IF(H343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU343<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E236, 'RAB input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Land",null,null,{"$f":"IF(H345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU345<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E238, 'RAB input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Secondary systems (pre 2016)",null,null,{"$f":"IF(H346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU346<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E239, 'RAB input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 3)",null,null,{"$f":"IF(H349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU349<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E242, 'RAB input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2025-26",null,null,{"$f":"IF(H353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU353<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E246, 'RAB input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings - capital works",null,null,{"$f":"IF(H387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU387<>\"\", INDEX('RAB input'!$H$296:$XFD$345, MATCH($E280, 'RAB input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E19","v":"Distribution system assets"},null,"SL","DV"]
[null,null,null,null,"Non-network general assets - IT",null,"SL","DV"]
[null,null,null,null,"Secondary systems (pre 2016)",null,"SL","DV"]
[null,null,null,null,"Accelerated Depr - Distr assets (Contingent Project 2)",null,"SL","DV"]
[null,null,null,null,"Non- Network Leasehold Land & Buildings - 2021-22",null,"SL","DV"]
[null,null,null,null,"Critical spares - network 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,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0,null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"Buildings - capital works",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"in-house software",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]

{"sheet":"RAB tracking","index":3,"n_rows":2702,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8) & \" - RAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - RAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'RAB input'!$G$4&\")\"","v":"Year ($m, real 2010)"},{"$f":"'RAB input'!G$4","v":2010},{"$f":"'RAB input'!H$4","v":2011},{"$f":"'RAB input'!I$4","v":2012},{"$f":"'RAB input'!J$4","v":2013},{"$f":"'RAB input'!K$4","v":2014},{"$f":"'RAB input'!L$4","v":2015},{"$f":"'RAB input'!M$4","v":2016},{"$f":"'RAB input'!N$4","v":2017},{"$f":"'RAB input'!O$4","v":2018},{"$f":"'RAB input'!P$4","v":2019},{"$f":"'RAB input'!Q$4","v":2020},{"$f":"'RAB input'!R$4","v":2021},{"$f":"'RAB input'!S$4","v":"2021-22"},{"$f":"'RAB input'!T$4","v":"2022-23"},{"$f":"'RAB input'!U$4","v":"2023-24"},{"$f":"'RAB input'!V$4","v":"2024-25"},{"$f":"'RAB input'!W$4","v":"2025-26"},{"$f":"'RAB input'!X$4","v":"2026-27"},{"$f":"'RAB input'!Y$4","v":"2027-28"},{"$f":"'RAB input'!Z$4","v":"2028-29"},{"$f":"'RAB input'!AA$4","v":"2029-30"},{"$f":"'RAB input'!AB$4","v":"2030-31"},{"$f":"'RAB input'!AC$4","v":"2031-32"},{"$f":"'RAB input'!AD$4","v":"2032-33"},{"$f":"'RAB input'!AE$4","v":"2033-34"},{"$f":"'RAB input'!AF$4","v":"2034-35"},{"$f":"'RAB input'!AG$4","v":"2035-36"},{"$f":"'RAB input'!AH$4","v":"2036-37"},{"$f":"'RAB input'!AI$4","v":"2037-38"},{"$f":"'RAB input'!AJ$4","v":"2038-39"},{"$f":"'RAB input'!AK$4","v":"2039-40"},{"$f":"'RAB input'!AL$4","v":"2040-41"},{"$f":"'RAB input'!AM$4","v":"2041-42"},{"$f":"'RAB input'!AN$4","v":"2042-43"},{"$f":"'RAB input'!AO$4","v":"2043-44"},{"$f":"'RAB input'!AP$4","v":"2044-45"},{"$f":"'RAB input'!AQ$4","v":"2045-46"},{"$f":"'RAB input'!AR$4","v":"2046-47"},{"$f":"'RAB input'!AS$4","v":"2047-48"},{"$f":"'RAB input'!AT$4","v":"2048-49"},{"$f":"'RAB input'!AU$4","v":"2049-50"},{"$f":"'RAB input'!AV$4","v":"2050-51"},{"$f":"'RAB input'!AW$4","v":"2051-52"},{"$f":"'RAB input'!AX$4","v":"2052-53"},{"$f":"'RAB input'!AY$4","v":"2053-54"},{"$f":"'RAB input'!AZ$4","v":"2054-55"},{"$f":"'RAB input'!BA$4","v":"2055-56"},{"$f":"'RAB input'!BB$4","v":"2056-57"},{"$f":"'RAB input'!BC$4","v":"2057-58"},{"$f":"'RAB input'!BD$4","v":"2058-59"},{"$f":"'RAB input'!BE$4","v":"2059-60"},{"$f":"'RAB input'!BF$4","v":"2060-61"},{"$f":"'RAB input'!BG$4","v":"2061-62"},{"$f":"'RAB input'!BH$4","v":"2062-63"},{"$f":"'RAB input'!BI$4","v":"2063-64"},{"$f":"'RAB input'!BJ$4","v":"2064-65"},{"$f":"'RAB input'!BK$4","v":"2065-66"},{"$f":"'RAB input'!BL$4","v":"2066-67"},{"$f":"'RAB input'!BM$4","v":"2067-68"},{"$f":"'RAB input'!BN$4","v":"2068-69"},{"$f":"'RAB input'!BO$4","v":"2069-70"},{"$f":"'RAB input'!BP$4","v":"2070-71"},{"$f":"'RAB input'!BQ$4","v":"2071-72"},{"$f":"'RAB input'!BR$4","v":"2072-73"},{"$f":"'RAB input'!BS$4","v":"2073-74"},{"$f":"'RAB input'!BT$4","v":"2074-75"},{"$f":"'RAB input'!BU$4","v":"2075-76"}]
[null,null,null,null,null,null,0,{"$f":"G5+IF(AND(COUNTA($H$4:H$4)=ROUNDUP('RAB input'!H$5, 0), 'RAB input'!H$5<>INT('RAB input'!H$5)), 'RAB input'!H$5-INT('RAB input'!H$5), 1)","v":1},{"$f":"H5+IF(AND(COUNTA($H$4:I$4)=ROUNDUP('RAB input'!I$5, 0), 'RAB input'!I$5<>INT('RAB input'!I$5)), 'RAB input'!I$5-INT('RAB input'!I$5), 1)","v":2},{"$f":"I5+IF(AND(COUNTA($H$4:J$4)=ROUNDUP('RAB input'!J$5, 0), 'RAB input'!J$5<>INT('RAB input'!J$5)), 'RAB input'!J$5-INT('RAB input'!J$5), 1)","v":3},{"$f":"J5+IF(AND(COUNTA($H$4:K$4)=ROUNDUP('RAB input'!K$5, 0), 'RAB input'!K$5<>INT('RAB input'!K$5)), 'RAB input'!K$5-INT('RAB input'!K$5), 1)","v":4},{"$f":"K5+IF(AND(COUNTA($H$4:L$4)=ROUNDUP('RAB input'!L$5, 0), 'RAB input'!L$5<>INT('RAB input'!L$5)), 'RAB input'!L$5-INT('RAB input'!L$5), 1)","v":5},{"$f":"L5+IF(AND(COUNTA($H$4:M$4)=ROUNDUP('RAB input'!M$5, 0), 'RAB input'!M$5<>INT('RAB input'!M$5)), 'RAB input'!M$5-INT('RAB input'!M$5), 1)","v":6},{"$f":"M5+IF(AND(COUNTA($H$4:N$4)=ROUNDUP('RAB input'!N$5, 0), 'RAB input'!N$5<>INT('RAB input'!N$5)), 'RAB input'!N$5-INT('RAB input'!N$5), 1)","v":7},{"$f":"N5+IF(AND(COUNTA($H$4:O$4)=ROUNDUP('RAB input'!O$5, 0), 'RAB input'!O$5<>INT('RAB input'!O$5)), 'RAB input'!O$5-INT('RAB input'!O$5), 1)","v":8},{"$f":"O5+IF(AND(COUNTA($H$4:P$4)=ROUNDUP('RAB input'!P$5, 0), 'RAB input'!P$5<>INT('RAB input'!P$5)), 'RAB input'!P$5-INT('RAB input'!P$5), 1)","v":9},{"$f":"P5+IF(AND(COUNTA($H$4:Q$4)=ROUNDUP('RAB input'!Q$5, 0), 'RAB input'!Q$5<>INT('RAB input'!Q$5)), 'RAB input'!Q$5-INT('RAB input'!Q$5), 1)","v":10},{"$f":"Q5+IF(AND(COUNTA($H$4:R$4)=ROUNDUP('RAB input'!R$5, 0), 'RAB input'!R$5<>INT('RAB input'!R$5)), 'RAB input'!R$5-INT('RAB input'!R$5), 1)","v":10.5},{"$f":"R5+IF(AND(COUNTA($H$4:S$4)=ROUNDUP('RAB input'!S$5, 0), 'RAB input'!S$5<>INT('RAB input'!S$5)), 'RAB input'!S$5-INT('RAB input'!S$5), 1)","v":11.5},{"$f":"S5+IF(AND(COUNTA($H$4:T$4)=ROUNDUP('RAB input'!T$5, 0), 'RAB input'!T$5<>INT('RAB input'!T$5)), 'RAB input'!T$5-INT('RAB input'!T$5), 1)","v":12.5},{"$f":"T5+IF(AND(COUNTA($H$4:U$4)=ROUNDUP('RAB input'!U$5, 0), 'RAB input'!U$5<>INT('RAB input'!U$5)), 'RAB input'!U$5-INT('RAB input'!U$5), 1)","v":13.5},{"$f":"U5+IF(AND(COUNTA($H$4:V$4)=ROUNDUP('RAB input'!V$5, 0), 'RAB input'!V$5<>INT('RAB input'!V$5)), 'RAB input'!V$5-INT('RAB input'!V$5), 1)","v":14.5},{"$f":"V5+IF(AND(COUNTA($H$4:W$4)=ROUNDUP('RAB input'!W$5, 0), 'RAB input'!W$5<>INT('RAB input'!W$5)), 'RAB input'!W$5-INT('RAB input'!W$5), 1)","v":15.5},{"$f":"W5+IF(AND(COUNTA($H$4:X$4)=ROUNDUP('RAB input'!X$5, 0), 'RAB input'!X$5<>INT('RAB input'!X$5)), 'RAB input'!X$5-INT('RAB input'!X$5), 1)","v":16.5},{"$f":"X5+IF(AND(COUNTA($H$4:Y$4)=ROUNDUP('RAB input'!Y$5, 0), 'RAB input'!Y$5<>INT('RAB input'!Y$5)), 'RAB input'!Y$5-INT('RAB input'!Y$5), 1)","v":17.5},{"$f":"Y5+IF(AND(COUNTA($H$4:Z$4)=ROUNDUP('RAB input'!Z$5, 0), 'RAB input'!Z$5<>INT('RAB input'!Z$5)), 'RAB input'!Z$5-INT('RAB input'!Z$5), 1)","v":18.5},{"$f":"Z5+IF(AND(COUNTA($H$4:AA$4)=ROUNDUP('RAB input'!AA$5, 0), 'RAB input'!AA$5<>INT('RAB input'!AA$5)), 'RAB input'!AA$5-INT('RAB input'!AA$5), 1)","v":19.5},{"$f":"AA5+IF(AND(COUNTA($H$4:AB$4)=ROUNDUP('RAB input'!AB$5, 0), 'RAB input'!AB$5<>INT('RAB input'!AB$5)), 'RAB input'!AB$5-INT('RAB input'!AB$5), 1)","v":20.5},{"$f":"AB5+IF(AND(COUNTA($H$4:AC$4)=ROUNDUP('RAB input'!AC$5, 0), 'RAB input'!AC$5<>INT('RAB input'!AC$5)), 'RAB input'!AC$5-INT('RAB input'!AC$5), 1)","v":21.5},{"$f":"AC5+IF(AND(COUNTA($H$4:AD$4)=ROUNDUP('RAB input'!AD$5, 0), 'RAB input'!AD$5<>INT('RAB input'!AD$5)), 'RAB input'!AD$5-INT('RAB input'!AD$5), 1)","v":22.5},{"$f":"AD5+IF(AND(COUNTA($H$4:AE$4)=ROUNDUP('RAB input'!AE$5, 0), 'RAB input'!AE$5<>INT('RAB input'!AE$5)), 'RAB input'!AE$5-INT('RAB input'!AE$5), 1)","v":23.5},{"$f":"AE5+IF(AND(COUNTA($H$4:AF$4)=ROUNDUP('RAB input'!AF$5, 0), 'RAB input'!AF$5<>INT('RAB input'!AF$5)), 'RAB input'!AF$5-INT('RAB input'!AF$5), 1)","v":24.5},{"$f":"AF5+IF(AND(COUNTA($H$4:AG$4)=ROUNDUP('RAB input'!AG$5, 0), 'RAB input'!AG$5<>INT('RAB input'!AG$5)), 'RAB input'!AG$5-INT('RAB input'!AG$5), 1)","v":25.5},{"$f":"AG5+IF(AND(COUNTA($H$4:AH$4)=ROUNDUP('RAB input'!AH$5, 0), 'RAB input'!AH$5<>INT('RAB input'!AH$5)), 'RAB input'!AH$5-INT('RAB input'!AH$5), 1)","v":26.5},{"$f":"AH5+IF(AND(COUNTA($H$4:AI$4)=ROUNDUP('RAB input'!AI$5, 0), 'RAB input'!AI$5<>INT('RAB input'!AI$5)), 'RAB input'!AI$5-INT('RAB input'!AI$5), 1)","v":27.5},{"$f":"AI5+IF(AND(COUNTA($H$4:AJ$4)=ROUNDUP('RAB input'!AJ$5, 0), 'RAB input'!AJ$5<>INT('RAB input'!AJ$5)), 'RAB input'!AJ$5-INT('RAB input'!AJ$5), 1)","v":28.5},{"$f":"AJ5+IF(AND(COUNTA($H$4:AK$4)=ROUNDUP('RAB input'!AK$5, 0), 'RAB input'!AK$5<>INT('RAB input'!AK$5)), 'RAB input'!AK$5-INT('RAB input'!AK$5), 1)","v":29.5},{"$f":"AK5+IF(AND(COUNTA($H$4:AL$4)=ROUNDUP('RAB input'!AL$5, 0), 'RAB input'!AL$5<>INT('RAB input'!AL$5)), 'RAB input'!AL$5-INT('RAB input'!AL$5), 1)","v":30.5},{"$f":"AL5+IF(AND(COUNTA($H$4:AM$4)=ROUNDUP('RAB input'!AM$5, 0), 'RAB input'!AM$5<>INT('RAB input'!AM$5)), 'RAB input'!AM$5-INT('RAB input'!AM$5), 1)","v":31.5},{"$f":"AM5+IF(AND(COUNTA($H$4:AN$4)=ROUNDUP('RAB input'!AN$5, 0), 'RAB input'!AN$5<>INT('RAB input'!AN$5)), 'RAB input'!AN$5-INT('RAB input'!AN$5), 1)","v":32.5},{"$f":"AN5+IF(AND(COUNTA($H$4:AO$4)=ROUNDUP('RAB input'!AO$5, 0), 'RAB input'!AO$5<>INT('RAB input'!AO$5)), 'RAB input'!AO$5-INT('RAB input'!AO$5), 1)","v":33.5},{"$f":"AO5+IF(AND(COUNTA($H$4:AP$4)=ROUNDUP('RAB input'!AP$5, 0), 'RAB input'!AP$5<>INT('RAB input'!AP$5)), 'RAB input'!AP$5-INT('RAB input'!AP$5), 1)","v":34.5},{"$f":"AP5+IF(AND(COUNTA($H$4:AQ$4)=ROUNDUP('RAB input'!AQ$5, 0), 'RAB input'!AQ$5<>INT('RAB input'!AQ$5)), 'RAB input'!AQ$5-INT('RAB input'!AQ$5), 1)","v":35.5},{"$f":"AQ5+IF(AND(COUNTA($H$4:AR$4)=ROUNDUP('RAB input'!AR$5, 0), 'RAB input'!AR$5<>INT('RAB input'!AR$5)), 'RAB input'!AR$5-INT('RAB input'!AR$5), 1)","v":36.5},{"$f":"AR5+IF(AND(COUNTA($H$4:AS$4)=ROUNDUP('RAB input'!AS$5, 0), 'RAB input'!AS$5<>INT('RAB input'!AS$5)), 'RAB input'!AS$5-INT('RAB input'!AS$5), 1)","v":37.5},{"$f":"AS5+IF(AND(COUNTA($H$4:AT$4)=ROUNDUP('RAB input'!AT$5, 0), 'RAB input'!AT$5<>INT('RAB input'!AT$5)), 'RAB input'!AT$5-INT('RAB input'!AT$5), 1)","v":38.5},{"$f":"AT5+IF(AND(COUNTA($H$4:AU$4)=ROUNDUP('RAB input'!AU$5, 0), 'RAB input'!AU$5<>INT('RAB input'!AU$5)), 'RAB input'!AU$5-INT('RAB input'!AU$5), 1)","v":39.5},{"$f":"AU5+IF(AND(COUNTA($H$4:AV$4)=ROUNDUP('RAB input'!AV$5, 0), 'RAB input'!AV$5<>INT('RAB input'!AV$5)), 'RAB input'!AV$5-INT('RAB input'!AV$5), 1)","v":40.5},{"$f":"AV5+IF(AND(COUNTA($H$4:AW$4)=ROUNDUP('RAB input'!AW$5, 0), 'RAB input'!AW$5<>INT('RAB input'!AW$5)), 'RAB input'!AW$5-INT('RAB input'!AW$5), 1)","v":41.5},{"$f":"AW5+IF(AND(COUNTA($H$4:AX$4)=ROUNDUP('RAB input'!AX$5, 0), 'RAB input'!AX$5<>INT('RAB input'!AX$5)), 'RAB input'!AX$5-INT('RAB input'!AX$5), 1)","v":42.5},{"$f":"AX5+IF(AND(COUNTA($H$4:AY$4)=ROUNDUP('RAB input'!AY$5, 0), 'RAB input'!AY$5<>INT('RAB input'!AY$5)), 'RAB input'!AY$5-INT('RAB input'!AY$5), 1)","v":43.5},{"$f":"AY5+IF(AND(COUNTA($H$4:AZ$4)=ROUNDUP('RAB input'!AZ$5, 0), 'RAB input'!AZ$5<>INT('RAB input'!AZ$5)), 'RAB input'!AZ$5-INT('RAB input'!AZ$5), 1)","v":44.5},{"$f":"AZ5+IF(AND(COUNTA($H$4:BA$4)=ROUNDUP('RAB input'!BA$5, 0), 'RAB input'!BA$5<>INT('RAB input'!BA$5)), 'RAB input'!BA$5-INT('RAB input'!BA$5), 1)","v":45.5},{"$f":"BA5+IF(AND(COUNTA($H$4:BB$4)=ROUNDUP('RAB input'!BB$5, 0), 'RAB input'!BB$5<>INT('RAB input'!BB$5)), 'RAB input'!BB$5-INT('RAB input'!BB$5), 1)","v":46.5},{"$f":"BB5+IF(AND(COUNTA($H$4:BC$4)=ROUNDUP('RAB input'!BC$5, 0), 'RAB input'!BC$5<>INT('RAB input'!BC$5)), 'RAB input'!BC$5-INT('RAB input'!BC$5), 1)","v":47.5},{"$f":"BC5+IF(AND(COUNTA($H$4:BD$4)=ROUNDUP('RAB input'!BD$5, 0), 'RAB input'!BD$5<>INT('RAB input'!BD$5)), 'RAB input'!BD$5-INT('RAB input'!BD$5), 1)","v":48.5},{"$f":"BD5+IF(AND(COUNTA($H$4:BE$4)=ROUNDUP('RAB input'!BE$5, 0), 'RAB input'!BE$5<>INT('RAB input'!BE$5)), 'RAB input'!BE$5-INT('RAB input'!BE$5), 1)","v":49.5},{"$f":"BE5+IF(AND(COUNTA($H$4:BF$4)=ROUNDUP('RAB input'!BF$5, 0), 'RAB input'!BF$5<>INT('RAB input'!BF$5)), 'RAB input'!BF$5-INT('RAB input'!BF$5), 1)","v":50.5},{"$f":"BF5+IF(AND(COUNTA($H$4:BG$4)=ROUNDUP('RAB input'!BG$5, 0), 'RAB input'!BG$5<>INT('RAB input'!BG$5)), 'RAB input'!BG$5-INT('RAB input'!BG$5), 1)","v":51.5},{"$f":"BG5+IF(AND(COUNTA($H$4:BH$4)=ROUNDUP('RAB input'!BH$5, 0), 'RAB input'!BH$5<>INT('RAB input'!BH$5)), 'RAB input'!BH$5-INT('RAB input'!BH$5), 1)","v":52.5},{"$f":"BH5+IF(AND(COUNTA($H$4:BI$4)=ROUNDUP('RAB input'!BI$5, 0), 'RAB input'!BI$5<>INT('RAB input'!BI$5)), 'RAB input'!BI$5-INT('RAB input'!BI$5), 1)","v":53.5},{"$f":"BI5+IF(AND(COUNTA($H$4:BJ$4)=ROUNDUP('RAB input'!BJ$5, 0), 'RAB input'!BJ$5<>INT('RAB input'!BJ$5)), 'RAB input'!BJ$5-INT('RAB input'!BJ$5), 1)","v":54.5},{"$f":"BJ5+IF(AND(COUNTA($H$4:BK$4)=ROUNDUP('RAB input'!BK$5, 0), 'RAB input'!BK$5<>INT('RAB input'!BK$5)), 'RAB input'!BK$5-INT('RAB input'!BK$5), 1)","v":55.5},{"$f":"BK5+IF(AND(COUNTA($H$4:BL$4)=ROUNDUP('RAB input'!BL$5, 0), 'RAB input'!BL$5<>INT('RAB input'!BL$5)), 'RAB input'!BL$5-INT('RAB input'!BL$5), 1)","v":56.5},{"$f":"BL5+IF(AND(COUNTA($H$4:BM$4)=ROUNDUP('RAB input'!BM$5, 0), 'RAB input'!BM$5<>INT('RAB input'!BM$5)), 'RAB input'!BM$5-INT('RAB input'!BM$5), 1)","v":57.5},{"$f":"BM5+IF(AND(COUNTA($H$4:BN$4)=ROUNDUP('RAB input'!BN$5, 0), 'RAB input'!BN$5<>INT('RAB input'!BN$5)), 'RAB input'!BN$5-INT('RAB input'!BN$5), 1)","v":58.5},{"$f":"BN5+IF(AND(COUNTA($H$4:BO$4)=ROUNDUP('RAB input'!BO$5, 0), 'RAB input'!BO$5<>INT('RAB input'!BO$5)), 'RAB input'!BO$5-INT('RAB input'!BO$5), 1)","v":59.5},{"$f":"BO5+IF(AND(COUNTA($H$4:BP$4)=ROUNDUP('RAB input'!BP$5, 0), 'RAB input'!BP$5<>INT('RAB input'!BP$5)), 'RAB input'!BP$5-INT('RAB input'!BP$5), 1)","v":60.5},{"$f":"BP5+IF(AND(COUNTA($H$4:BQ$4)=ROUNDUP('RAB input'!BQ$5, 0), 'RAB input'!BQ$5<>INT('RAB input'!BQ$5)), 'RAB input'!BQ$5-INT('RAB input'!BQ$5), 1)","v":61.5},{"$f":"BQ5+IF(AND(COUNTA($H$4:BR$4)=ROUNDUP('RAB input'!BR$5, 0), 'RAB input'!BR$5<>INT('RAB input'!BR$5)), 'RAB input'!BR$5-INT('RAB input'!BR$5), 1)","v":62.5},{"$f":"BR5+IF(AND(COUNTA($H$4:BS$4)=ROUNDUP('RAB input'!BS$5, 0), 'RAB input'!BS$5<>INT('RAB input'!BS$5)), 'RAB input'!BS$5-INT('RAB input'!BS$5), 1)","v":63.5},{"$f":"BS5+IF(AND(COUNTA($H$4:BT$4)=ROUNDUP('RAB input'!BT$5, 0), 'RAB input'!BT$5<>INT('RAB input'!BT$5)), 'RAB input'!BT$5-INT('RAB input'!BT$5), 1)","v":64.5},{"$f":"BT5+IF(AND(COUNTA($H$4:BU$4)=ROUNDUP('RAB input'!BU$5, 0), 'RAB input'!BU$5<>INT('RAB input'!BU$5)), 'RAB input'!BU$5-INT('RAB input'!BU$5), 1)","v":65.5}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E7, 'RAB input'!$D$27:$D$76, 0))","v":"Subtransmission"}]
[null,null,null,null,1,"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$27:$G$76, $E7)/'RAB input'!G$15","v":201.86232986351726},{"$f":"(INDEX('RAB input'!H$27:H$76,$E7)-INDEX('RAB input'!H$81:H$130,$E7)-INDEX('RAB input'!H$135:H$184,$E7))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":22.671614984428007},{"$f":"(INDEX('RAB input'!I$27:I$76,$E7)-INDEX('RAB input'!I$81:I$130,$E7)-INDEX('RAB input'!I$135:I$184,$E7))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":43.586727921022678},{"$f":"(INDEX('RAB input'!J$27:J$76,$E7)-INDEX('RAB input'!J$81:J$130,$E7)-INDEX('RAB input'!J$135:J$184,$E7))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":61.411855736158408},{"$f":"(INDEX('RAB input'!K$27:K$76,$E7)-INDEX('RAB input'!K$81:K$130,$E7)-INDEX('RAB input'!K$135:K$184,$E7))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":59.511573597781187},{"$f":"(INDEX('RAB input'!L$27:L$76,$E7)-INDEX('RAB input'!L$81:L$130,$E7)-INDEX('RAB input'!L$135:L$184,$E7))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":14.208558901549228},{"$f":"(INDEX('RAB input'!M$27:M$76,$E7)-INDEX('RAB input'!M$81:M$130,$E7)-INDEX('RAB input'!M$135:M$184,$E7))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":27.108375702776584},{"$f":"(INDEX('RAB input'!N$27:N$76,$E7)-INDEX('RAB input'!N$81:N$130,$E7)-INDEX('RAB input'!N$135:N$184,$E7))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":27.333972321445284},{"$f":"(INDEX('RAB input'!O$27:O$76,$E7)-INDEX('RAB input'!O$81:O$130,$E7)-INDEX('RAB input'!O$135:O$184,$E7))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":41.544627341436787},{"$f":"(INDEX('RAB input'!P$27:P$76,$E7)-INDEX('RAB input'!P$81:P$130,$E7)-INDEX('RAB input'!P$135:P$184,$E7))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":54.691499003315016},{"$f":"(INDEX('RAB input'!Q$27:Q$76,$E7)-INDEX('RAB input'!Q$81:Q$130,$E7)-INDEX('RAB input'!Q$135:Q$184,$E7))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":76.520937619333836},{"$f":"(INDEX('RAB input'!R$27:R$76,$E7)-INDEX('RAB input'!R$81:R$130,$E7)-INDEX('RAB input'!R$135:R$184,$E7))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":33.404180922152641},{"$f":"(INDEX('RAB input'!S$27:S$76,$E7)-INDEX('RAB input'!S$81:S$130,$E7)-INDEX('RAB input'!S$135:S$184,$E7))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":68.154412803747476},{"$f":"(INDEX('RAB input'!T$27:T$76,$E7)-INDEX('RAB input'!T$81:T$130,$E7)-INDEX('RAB input'!T$135:T$184,$E7))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":68.806872919035698},{"$f":"(INDEX('RAB input'!U$27:U$76,$E7)-INDEX('RAB input'!U$81:U$130,$E7)-INDEX('RAB input'!U$135:U$184,$E7))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":42.475585174560869},{"$f":"(INDEX('RAB input'!V$27:V$76,$E7)-INDEX('RAB input'!V$81:V$130,$E7)-INDEX('RAB input'!V$135:V$184,$E7))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":48.261602895633146},{"$f":"(INDEX('RAB input'!W$27:W$76,$E7)-INDEX('RAB input'!W$81:W$130,$E7)-INDEX('RAB input'!W$135:W$184,$E7))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":47.782025781705585},{"$f":"(INDEX('RAB input'!X$27:X$76,$E7)-INDEX('RAB input'!X$81:X$130,$E7)-INDEX('RAB input'!X$135:X$184,$E7))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$27:Y$76,$E7)-INDEX('RAB input'!Y$81:Y$130,$E7)-INDEX('RAB input'!Y$135:Y$184,$E7))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$27:Z$76,$E7)-INDEX('RAB input'!Z$81:Z$130,$E7)-INDEX('RAB input'!Z$135:Z$184,$E7))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$27:AA$76,$E7)-INDEX('RAB input'!AA$81:AA$130,$E7)-INDEX('RAB input'!AA$135:AA$184,$E7))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$27:AB$76,$E7)-INDEX('RAB input'!AB$81:AB$130,$E7)-INDEX('RAB input'!AB$135:AB$184,$E7))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$27:AC$76,$E7)-INDEX('RAB input'!AC$81:AC$130,$E7)-INDEX('RAB input'!AC$135:AC$184,$E7))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$27:AD$76,$E7)-INDEX('RAB input'!AD$81:AD$130,$E7)-INDEX('RAB input'!AD$135:AD$184,$E7))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$27:AE$76,$E7)-INDEX('RAB input'!AE$81:AE$130,$E7)-INDEX('RAB input'!AE$135:AE$184,$E7))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$27:AF$76,$E7)-INDEX('RAB input'!AF$81:AF$130,$E7)-INDEX('RAB input'!AF$135:AF$184,$E7))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$27:AG$76,$E7)-INDEX('RAB input'!AG$81:AG$130,$E7)-INDEX('RAB input'!AG$135:AG$184,$E7))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$27:AH$76,$E7)-INDEX('RAB input'!AH$81:AH$130,$E7)-INDEX('RAB input'!AH$135:AH$184,$E7))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$27:AI$76,$E7)-INDEX('RAB input'!AI$81:AI$130,$E7)-INDEX('RAB input'!AI$135:AI$184,$E7))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$27:AJ$76,$E7)-INDEX('RAB input'!AJ$81:AJ$130,$E7)-INDEX('RAB input'!AJ$135:AJ$184,$E7))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$27:AK$76,$E7)-INDEX('RAB input'!AK$81:AK$130,$E7)-INDEX('RAB input'!AK$135:AK$184,$E7))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$27:AL$76,$E7)-INDEX('RAB input'!AL$81:AL$130,$E7)-INDEX('RAB input'!AL$135:AL$184,$E7))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$27:AM$76,$E7)-INDEX('RAB input'!AM$81:AM$130,$E7)-INDEX('RAB input'!AM$135:AM$184,$E7))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$27:AN$76,$E7)-INDEX('RAB input'!AN$81:AN$130,$E7)-INDEX('RAB input'!AN$135:AN$184,$E7))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$27:AO$76,$E7)-INDEX('RAB input'!AO$81:AO$130,$E7)-INDEX('RAB input'!AO$135:AO$184,$E7))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$27:AP$76,$E7)-INDEX('RAB input'!AP$81:AP$130,$E7)-INDEX('RAB input'!AP$135:AP$184,$E7))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$27:AQ$76,$E7)-INDEX('RAB input'!AQ$81:AQ$130,$E7)-INDEX('RAB input'!AQ$135:AQ$184,$E7))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$27:AR$76,$E7)-INDEX('RAB input'!AR$81:AR$130,$E7)-INDEX('RAB input'!AR$135:AR$184,$E7))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$27:AS$76,$E7)-INDEX('RAB input'!AS$81:AS$130,$E7)-INDEX('RAB input'!AS$135:AS$184,$E7))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$27:AT$76,$E7)-INDEX('RAB input'!AT$81:AT$130,$E7)-INDEX('RAB input'!AT$135:AT$184,$E7))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$27:AU$76,$E7)-INDEX('RAB input'!AU$81:AU$130,$E7)-INDEX('RAB input'!AU$135:AU$184,$E7))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$27:AV$76,$E7)-INDEX('RAB input'!AV$81:AV$130,$E7)-INDEX('RAB input'!AV$135:AV$184,$E7))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$27:AW$76,$E7)-INDEX('RAB input'!AW$81:AW$130,$E7)-INDEX('RAB input'!AW$135:AW$184,$E7))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$27:AX$76,$E7)-INDEX('RAB input'!AX$81:AX$130,$E7)-INDEX('RAB input'!AX$135:AX$184,$E7))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$27:AY$76,$E7)-INDEX('RAB input'!AY$81:AY$130,$E7)-INDEX('RAB input'!AY$135:AY$184,$E7))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$27:AZ$76,$E7)-INDEX('RAB input'!AZ$81:AZ$130,$E7)-INDEX('RAB input'!AZ$135:AZ$184,$E7))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$27:BA$76,$E7)-INDEX('RAB input'!BA$81:BA$130,$E7)-INDEX('RAB input'!BA$135:BA$184,$E7))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$27:BB$76,$E7)-INDEX('RAB input'!BB$81:BB$130,$E7)-INDEX('RAB input'!BB$135:BB$184,$E7))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$27:BC$76,$E7)-INDEX('RAB input'!BC$81:BC$130,$E7)-INDEX('RAB input'!BC$135:BC$184,$E7))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$27:BD$76,$E7)-INDEX('RAB input'!BD$81:BD$130,$E7)-INDEX('RAB input'!BD$135:BD$184,$E7))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$27:BE$76,$E7)-INDEX('RAB input'!BE$81:BE$130,$E7)-INDEX('RAB input'!BE$135:BE$184,$E7))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$27:BF$76,$E7)-INDEX('RAB input'!BF$81:BF$130,$E7)-INDEX('RAB input'!BF$135:BF$184,$E7))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$27:BG$76,$E7)-INDEX('RAB input'!BG$81:BG$130,$E7)-INDEX('RAB input'!BG$135:BG$184,$E7))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$27:BH$76,$E7)-INDEX('RAB input'!BH$81:BH$130,$E7)-INDEX('RAB input'!BH$135:BH$184,$E7))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$27:BI$76,$E7)-INDEX('RAB input'!BI$81:BI$130,$E7)-INDEX('RAB input'!BI$135:BI$184,$E7))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$27:BJ$76,$E7)-INDEX('RAB input'!BJ$81:BJ$130,$E7)-INDEX('RAB input'!BJ$135:BJ$184,$E7))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$27:BK$76,$E7)-INDEX('RAB input'!BK$81:BK$130,$E7)-INDEX('RAB input'!BK$135:BK$184,$E7))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$27:BL$76,$E7)-INDEX('RAB input'!BL$81:BL$130,$E7)-INDEX('RAB input'!BL$135:BL$184,$E7))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$27:BM$76,$E7)-INDEX('RAB input'!BM$81:BM$130,$E7)-INDEX('RAB input'!BM$135:BM$184,$E7))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$27:BN$76,$E7)-INDEX('RAB input'!BN$81:BN$130,$E7)-INDEX('RAB input'!BN$135:BN$184,$E7))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$27:BO$76,$E7)-INDEX('RAB input'!BO$81:BO$130,$E7)-INDEX('RAB input'!BO$135:BO$184,$E7))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$27:BP$76,$E7)-INDEX('RAB input'!BP$81:BP$130,$E7)-INDEX('RAB input'!BP$135:BP$184,$E7))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$27:BQ$76,$E7)-INDEX('RAB input'!BQ$81:BQ$130,$E7)-INDEX('RAB input'!BQ$135:BQ$184,$E7))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$27:BR$76,$E7)-INDEX('RAB input'!BR$81:BR$130,$E7)-INDEX('RAB input'!BR$135:BR$184,$E7))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$27:BS$76,$E7)-INDEX('RAB input'!BS$81:BS$130,$E7)-INDEX('RAB input'!BS$135:BS$184,$E7))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$27:BT$76,$E7)-INDEX('RAB input'!BT$81:BT$130,$E7)-INDEX('RAB input'!BT$135:BT$184,$E7))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$27:BU$76,$E7)-INDEX('RAB input'!BU$81:BU$130,$E7)-INDEX('RAB input'!BU$135:BU$184,$E7))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$189:$G$238, $E7)=\"\", IF($G7=0, 0, F8), INDEX('RAB input'!$G$189:$G$238, $E7))","v":29.475402723576572},{"$f":"IF(INDEX('RAB input'!H$189:H$238, $E7)=\"\", G8, INDEX('RAB input'!H$189:H$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!I$189:I$238, $E7)=\"\", H8, INDEX('RAB input'!I$189:I$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!J$189:J$238, $E7)=\"\", I8, INDEX('RAB input'!J$189:J$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!K$189:K$238, $E7)=\"\", J8, INDEX('RAB input'!K$189:K$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!L$189:L$238, $E7)=\"\", K8, INDEX('RAB input'!L$189:L$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!M$189:M$238, $E7)=\"\", L8, INDEX('RAB input'!M$189:M$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!N$189:N$238, $E7)=\"\", M8, INDEX('RAB input'!N$189:N$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!O$189:O$238, $E7)=\"\", N8, INDEX('RAB input'!O$189:O$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!P$189:P$238, $E7)=\"\", O8, INDEX('RAB input'!P$189:P$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!Q$189:Q$238, $E7)=\"\", P8, INDEX('RAB input'!Q$189:Q$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!R$189:R$238, $E7)=\"\", Q8, INDEX('RAB input'!R$189:R$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!S$189:S$238, $E7)=\"\", R8, INDEX('RAB input'!S$189:S$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!T$189:T$238, $E7)=\"\", S8, INDEX('RAB input'!T$189:T$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!U$189:U$238, $E7)=\"\", T8, INDEX('RAB input'!U$189:U$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!V$189:V$238, $E7)=\"\", U8, INDEX('RAB input'!V$189:V$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!W$189:W$238, $E7)=\"\", V8, INDEX('RAB input'!W$189:W$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!X$189:X$238, $E7)=\"\", W8, INDEX('RAB input'!X$189:X$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!Y$189:Y$238, $E7)=\"\", X8, INDEX('RAB input'!Y$189:Y$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!Z$189:Z$238, $E7)=\"\", Y8, INDEX('RAB input'!Z$189:Z$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AA$189:AA$238, $E7)=\"\", Z8, INDEX('RAB input'!AA$189:AA$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AB$189:AB$238, $E7)=\"\", AA8, INDEX('RAB input'!AB$189:AB$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AC$189:AC$238, $E7)=\"\", AB8, INDEX('RAB input'!AC$189:AC$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AD$189:AD$238, $E7)=\"\", AC8, INDEX('RAB input'!AD$189:AD$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AE$189:AE$238, $E7)=\"\", AD8, INDEX('RAB input'!AE$189:AE$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AF$189:AF$238, $E7)=\"\", AE8, INDEX('RAB input'!AF$189:AF$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AG$189:AG$238, $E7)=\"\", AF8, INDEX('RAB input'!AG$189:AG$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AH$189:AH$238, $E7)=\"\", AG8, INDEX('RAB input'!AH$189:AH$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AI$189:AI$238, $E7)=\"\", AH8, INDEX('RAB input'!AI$189:AI$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AJ$189:AJ$238, $E7)=\"\", AI8, INDEX('RAB input'!AJ$189:AJ$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AK$189:AK$238, $E7)=\"\", AJ8, INDEX('RAB input'!AK$189:AK$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AL$189:AL$238, $E7)=\"\", AK8, INDEX('RAB input'!AL$189:AL$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AM$189:AM$238, $E7)=\"\", AL8, INDEX('RAB input'!AM$189:AM$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AN$189:AN$238, $E7)=\"\", AM8, INDEX('RAB input'!AN$189:AN$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AO$189:AO$238, $E7)=\"\", AN8, INDEX('RAB input'!AO$189:AO$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AP$189:AP$238, $E7)=\"\", AO8, INDEX('RAB input'!AP$189:AP$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AQ$189:AQ$238, $E7)=\"\", AP8, INDEX('RAB input'!AQ$189:AQ$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AR$189:AR$238, $E7)=\"\", AQ8, INDEX('RAB input'!AR$189:AR$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AS$189:AS$238, $E7)=\"\", AR8, INDEX('RAB input'!AS$189:AS$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AT$189:AT$238, $E7)=\"\", AS8, INDEX('RAB input'!AT$189:AT$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AU$189:AU$238, $E7)=\"\", AT8, INDEX('RAB input'!AU$189:AU$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AV$189:AV$238, $E7)=\"\", AU8, INDEX('RAB input'!AV$189:AV$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AW$189:AW$238, $E7)=\"\", AV8, INDEX('RAB input'!AW$189:AW$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AX$189:AX$238, $E7)=\"\", AW8, INDEX('RAB input'!AX$189:AX$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AY$189:AY$238, $E7)=\"\", AX8, INDEX('RAB input'!AY$189:AY$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!AZ$189:AZ$238, $E7)=\"\", AY8, INDEX('RAB input'!AZ$189:AZ$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BA$189:BA$238, $E7)=\"\", AZ8, INDEX('RAB input'!BA$189:BA$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BB$189:BB$238, $E7)=\"\", BA8, INDEX('RAB input'!BB$189:BB$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BC$189:BC$238, $E7)=\"\", BB8, INDEX('RAB input'!BC$189:BC$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BD$189:BD$238, $E7)=\"\", BC8, INDEX('RAB input'!BD$189:BD$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BE$189:BE$238, $E7)=\"\", BD8, INDEX('RAB input'!BE$189:BE$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BF$189:BF$238, $E7)=\"\", BE8, INDEX('RAB input'!BF$189:BF$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BG$189:BG$238, $E7)=\"\", BF8, INDEX('RAB input'!BG$189:BG$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BH$189:BH$238, $E7)=\"\", BG8, INDEX('RAB input'!BH$189:BH$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BI$189:BI$238, $E7)=\"\", BH8, INDEX('RAB input'!BI$189:BI$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BJ$189:BJ$238, $E7)=\"\", BI8, INDEX('RAB input'!BJ$189:BJ$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BK$189:BK$238, $E7)=\"\", BJ8, INDEX('RAB input'!BK$189:BK$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BL$189:BL$238, $E7)=\"\", BK8, INDEX('RAB input'!BL$189:BL$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BM$189:BM$238, $E7)=\"\", BL8, INDEX('RAB input'!BM$189:BM$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BN$189:BN$238, $E7)=\"\", BM8, INDEX('RAB input'!BN$189:BN$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BO$189:BO$238, $E7)=\"\", BN8, INDEX('RAB input'!BO$189:BO$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BP$189:BP$238, $E7)=\"\", BO8, INDEX('RAB input'!BP$189:BP$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BQ$189:BQ$238, $E7)=\"\", BP8, INDEX('RAB input'!BQ$189:BQ$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BR$189:BR$238, $E7)=\"\", BQ8, INDEX('RAB input'!BR$189:BR$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BS$189:BS$238, $E7)=\"\", BR8, INDEX('RAB input'!BS$189:BS$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BT$189:BT$238, $E7)=\"\", BS8, INDEX('RAB input'!BT$189:BT$238, $E7))","v":45},{"$f":"IF(INDEX('RAB input'!BU$189:BU$238, $E7)=\"\", BT8, INDEX('RAB input'!BU$189:BU$238, $E7))","v":45}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$349:$G$398, $E7)/INDEX(CPI, 'RAB input'!H$5+2)*INDEX(nvanillaWACC, 'RAB input'!H$5+2)","v":-1.874219971044806},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$349:H$398, $E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, 'RAB input'!I$5+2)/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$349:I$398, $E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, 'RAB input'!J$5+2)/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$349:J$398, $E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, 'RAB input'!K$5+2)/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$349:K$398, $E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, 'RAB input'!L$5+2)/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$349:L$398, $E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, 'RAB input'!M$5+2)/'RAB input'!L$20-1))","v":-8.9156099037201297},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$349:M$398, $E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, 'RAB input'!N$5+2)/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$349:N$398, $E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, 'RAB input'!O$5+2)/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$349:O$398, $E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, 'RAB input'!P$5+2)/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$349:P$398, $E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, 'RAB input'!Q$5+2)/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$349:Q$398, $E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, 'RAB input'!R$5+2)/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$349:R$398, $E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, 'RAB input'!S$5+2)/'RAB input'!R$20-1))","v":4.2843578590743645},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$349:S$398, $E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, 'RAB input'!T$5+2)/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$349:T$398, $E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, 'RAB input'!U$5+2)/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$349:U$398, $E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, 'RAB input'!V$5+2)/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$349:V$398, $E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, 'RAB input'!W$5+2)/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$349:W$398, $E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, 'RAB input'!X$5+2)/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$349:X$398, $E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, 'RAB input'!Y$5+2)/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$349:Y$398, $E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, 'RAB input'!Z$5+2)/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$349:Z$398, $E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, 'RAB input'!AA$5+2)/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$349:AA$398, $E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, 'RAB input'!AB$5+2)/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$349:AB$398, $E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, 'RAB input'!AC$5+2)/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$349:AC$398, $E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, 'RAB input'!AD$5+2)/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$349:AD$398, $E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, 'RAB input'!AE$5+2)/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$349:AE$398, $E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, 'RAB input'!AF$5+2)/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$349:AF$398, $E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, 'RAB input'!AG$5+2)/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$349:AG$398, $E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, 'RAB input'!AH$5+2)/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$349:AH$398, $E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, 'RAB input'!AI$5+2)/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$349:AI$398, $E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, 'RAB input'!AJ$5+2)/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$349:AJ$398, $E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, 'RAB input'!AK$5+2)/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$349:AK$398, $E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, 'RAB input'!AL$5+2)/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$349:AL$398, $E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, 'RAB input'!AM$5+2)/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$349:AM$398, $E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, 'RAB input'!AN$5+2)/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$349:AN$398, $E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, 'RAB input'!AO$5+2)/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$349:AO$398, $E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, 'RAB input'!AP$5+2)/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$349:AP$398, $E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, 'RAB input'!AQ$5+2)/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$349:AQ$398, $E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, 'RAB input'!AR$5+2)/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$349:AR$398, $E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, 'RAB input'!AS$5+2)/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$349:AS$398, $E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, 'RAB input'!AT$5+2)/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$349:AT$398, $E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, 'RAB input'!AU$5+2)/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$349:AU$398, $E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, 'RAB input'!AV$5+2)/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$349:AV$398, $E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, 'RAB input'!AW$5+2)/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$349:AW$398, $E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, 'RAB input'!AX$5+2)/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$349:AX$398, $E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, 'RAB input'!AY$5+2)/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$349:AY$398, $E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, 'RAB input'!AZ$5+2)/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$349:AZ$398, $E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, 'RAB input'!BA$5+2)/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$349:BA$398, $E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, 'RAB input'!BB$5+2)/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$349:BB$398, $E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, 'RAB input'!BC$5+2)/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$349:BC$398, $E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, 'RAB input'!BD$5+2)/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$349:BD$398, $E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, 'RAB input'!BE$5+2)/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$349:BE$398, $E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, 'RAB input'!BF$5+2)/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$349:BF$398, $E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, 'RAB input'!BG$5+2)/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$349:BG$398, $E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, 'RAB input'!BH$5+2)/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$349:BH$398, $E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, 'RAB input'!BI$5+2)/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$349:BI$398, $E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, 'RAB input'!BJ$5+2)/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$349:BJ$398, $E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, 'RAB input'!BK$5+2)/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$349:BK$398, $E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, 'RAB input'!BL$5+2)/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$349:BL$398, $E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, 'RAB input'!BM$5+2)/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$349:BM$398, $E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, 'RAB input'!BN$5+2)/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$349:BN$398, $E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, 'RAB input'!BO$5+2)/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$349:BO$398, $E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, 'RAB input'!BP$5+2)/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$349:BP$398, $E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, 'RAB input'!BQ$5+2)/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$349:BQ$398, $E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, 'RAB input'!BR$5+2)/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$349:BR$398, $E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, 'RAB input'!BS$5+2)/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$349:BS$398, $E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, 'RAB input'!BT$5+2)/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$349:BT$398, $E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, 'RAB input'!BU$5+2)/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$349:BU$398, $E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, 'RAB input'!BV$5+2)/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E7)-'RAB input'!$H$11, \"n/a\"), 0)","v":40},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-ROUNDDOWN('RAB input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-ROUNDDOWN('RAB input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-ROUNDDOWN('RAB input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-ROUNDDOWN('RAB input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-ROUNDDOWN('RAB input'!M$11, 0), \"n/a\"), 0)","v":40},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-ROUNDDOWN('RAB input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-ROUNDDOWN('RAB input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-ROUNDDOWN('RAB input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-ROUNDDOWN('RAB input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-ROUNDDOWN('RAB input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-ROUNDDOWN('RAB input'!S$11, 0), \"n/a\"), 0)","v":40},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-ROUNDDOWN('RAB input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-ROUNDDOWN('RAB input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-ROUNDDOWN('RAB input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-ROUNDDOWN('RAB input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-ROUNDDOWN('RAB input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-ROUNDDOWN('RAB input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-ROUNDDOWN('RAB input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-ROUNDDOWN('RAB input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-ROUNDDOWN('RAB input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-ROUNDDOWN('RAB input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-ROUNDDOWN('RAB input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-ROUNDDOWN('RAB input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-ROUNDDOWN('RAB input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-ROUNDDOWN('RAB input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-ROUNDDOWN('RAB input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-ROUNDDOWN('RAB input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-ROUNDDOWN('RAB input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-ROUNDDOWN('RAB input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-ROUNDDOWN('RAB input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-ROUNDDOWN('RAB input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-ROUNDDOWN('RAB input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-ROUNDDOWN('RAB input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-ROUNDDOWN('RAB input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-ROUNDDOWN('RAB input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-ROUNDDOWN('RAB input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-ROUNDDOWN('RAB input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-ROUNDDOWN('RAB input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-ROUNDDOWN('RAB input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-ROUNDDOWN('RAB input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-ROUNDDOWN('RAB input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-ROUNDDOWN('RAB input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-ROUNDDOWN('RAB input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-ROUNDDOWN('RAB input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-ROUNDDOWN('RAB input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-ROUNDDOWN('RAB input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-ROUNDDOWN('RAB input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-ROUNDDOWN('RAB input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-ROUNDDOWN('RAB input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-ROUNDDOWN('RAB input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-ROUNDDOWN('RAB input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-ROUNDDOWN('RAB input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-ROUNDDOWN('RAB input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-ROUNDDOWN('RAB input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-ROUNDDOWN('RAB input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-ROUNDDOWN('RAB input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-ROUNDDOWN('RAB input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-ROUNDDOWN('RAB input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-ROUNDDOWN('RAB input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-ROUNDDOWN('RAB input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-ROUNDDOWN('RAB input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-ROUNDDOWN('RAB input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-ROUNDDOWN('RAB input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-ROUNDDOWN('RAB input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-ROUNDDOWN('RAB input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-ROUNDDOWN('RAB input'!BV$11, 0), \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$403:$F$452, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$403:G$452,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$403:H$452,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$403:I$452,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$403:J$452,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$403:K$452,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$403:L$452,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$403:M$452,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$403:N$452,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$403:O$452,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$403:P$452,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$403:Q$452,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$403:R$452,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$403:S$452,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$403:T$452,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$403:U$452,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$403:V$452,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$403:W$452,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$403:X$452,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$403:Y$452,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$403:Z$452,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$403:AA$452,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$403:AB$452,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$403:AC$452,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$403:AD$452,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$403:AE$452,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$403:AF$452,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$403:AG$452,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$403:AH$452,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$403:AI$452,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$403:AJ$452,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$403:AK$452,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$403:AL$452,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$403:AM$452,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$403:AN$452,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$403:AO$452,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$403:AP$452,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$403:AQ$452,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$403:AR$452,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$403:AS$452,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$403:AT$452,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$403:AU$452,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$403:AV$452,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$403:AW$452,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$403:AX$452,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$403:AY$452,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$403:AZ$452,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$403:BA$452,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$403:BB$452,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$403:BC$452,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$403:BD$452,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$403:BE$452,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$403:BF$452,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$403:BG$452,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$403:BH$452,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$403:BI$452,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$403:BJ$452,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$403:BK$452,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$403:BL$452,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$403:BM$452,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$403:BN$452,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$403:BO$452,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$403:BP$452,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$403:BQ$452,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$403:BR$452,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$403:BS$452,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$403:BT$452,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G11<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E7)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H11<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I11<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J11<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K11<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L11<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M11<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N11<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O11<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P11<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q11<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R11<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S11<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T11<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U11<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V11<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W11<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X11<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y11<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z11<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA11<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB11<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC11<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD11<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE11<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF11<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG11<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH11<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI11<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ11<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK11<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL11<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM11<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN11<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO11<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP11<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ11<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR11<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS11<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT11<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU11<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV11<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW11<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX11<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY11<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ11<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA11<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB11<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC11<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD11<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE11<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF11<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG11<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH11<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI11<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ11<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK11<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL11<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM11<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN11<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO11<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP11<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ11<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR11<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS11<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT11<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU11<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$242:H$291, $E7)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$242:I$291, $E7)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$242:J$291, $E7)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$242:K$291, $E7)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$242:L$291, $E7)/'RAB input'!L$15","v":-1.0484766704610557},{"$f":"INDEX('RAB input'!M$242:M$291, $E7)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$242:N$291, $E7)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$242:O$291, $E7)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$242:P$291, $E7)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$242:Q$291, $E7)/'RAB input'!Q$15","v":-20.973807679687894},{"$f":"INDEX('RAB input'!R$242:R$291, $E7)/'RAB input'!R$15","v":-24.017851492946022},{"$f":"INDEX('RAB input'!S$242:S$291, $E7)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$242:T$291, $E7)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$242:U$291, $E7)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$242:V$291, $E7)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$242:W$291, $E7)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$242:X$291, $E7)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$242:Y$291, $E7)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$242:Z$291, $E7)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$242:AA$291, $E7)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$242:AB$291, $E7)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$242:AC$291, $E7)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$242:AD$291, $E7)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$242:AE$291, $E7)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$242:AF$291, $E7)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$242:AG$291, $E7)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$242:AH$291, $E7)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$242:AI$291, $E7)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$242:AJ$291, $E7)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$242:AK$291, $E7)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$242:AL$291, $E7)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$242:AM$291, $E7)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$242:AN$291, $E7)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$242:AO$291, $E7)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$242:AP$291, $E7)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$242:AQ$291, $E7)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$242:AR$291, $E7)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$242:AS$291, $E7)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$242:AT$291, $E7)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$242:AU$291, $E7)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$242:AV$291, $E7)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$242:AW$291, $E7)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$242:AX$291, $E7)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$242:AY$291, $E7)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$242:AZ$291, $E7)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$242:BA$291, $E7)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$242:BB$291, $E7)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$242:BC$291, $E7)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$242:BD$291, $E7)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$242:BE$291, $E7)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$242:BF$291, $E7)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$242:BG$291, $E7)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$242:BH$291, $E7)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$242:BI$291, $E7)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$242:BJ$291, $E7)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$242:BK$291, $E7)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$242:BL$291, $E7)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$242:BM$291, $E7)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$242:BN$291, $E7)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$242:BO$291, $E7)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$242:BP$291, $E7)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$242:BQ$291, $E7)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$242:BR$291, $E7)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$242:BS$291, $E7)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$242:BT$291, $E7)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$242:BU$291, $E7)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$296:H$345, $E7)","v":0},{"$f":"INDEX('RAB input'!I$296:I$345, $E7)","v":0},{"$f":"INDEX('RAB input'!J$296:J$345, $E7)","v":0},{"$f":"INDEX('RAB input'!K$296:K$345, $E7)","v":0},{"$f":"INDEX('RAB input'!L$296:L$345, $E7)","v":24.298735949134716},{"$f":"INDEX('RAB input'!M$296:M$345, $E7)","v":0},{"$f":"INDEX('RAB input'!N$296:N$345, $E7)","v":0},{"$f":"INDEX('RAB input'!O$296:O$345, $E7)","v":0},{"$f":"INDEX('RAB input'!P$296:P$345, $E7)","v":0},{"$f":"INDEX('RAB input'!Q$296:Q$345, $E7)","v":20.50408562550351},{"$f":"INDEX('RAB input'!R$296:R$345, $E7)","v":38.019552376866237},{"$f":"INDEX('RAB input'!S$296:S$345, $E7)","v":0},{"$f":"INDEX('RAB input'!T$296:T$345, $E7)","v":0},{"$f":"INDEX('RAB input'!U$296:U$345, $E7)","v":0},{"$f":"INDEX('RAB input'!V$296:V$345, $E7)","v":0},{"$f":"INDEX('RAB input'!W$296:W$345, $E7)","v":0},{"$f":"INDEX('RAB input'!X$296:X$345, $E7)","v":0},{"$f":"INDEX('RAB input'!Y$296:Y$345, $E7)","v":0},{"$f":"INDEX('RAB input'!Z$296:Z$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AA$296:AA$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AB$296:AB$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AC$296:AC$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AD$296:AD$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AE$296:AE$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AF$296:AF$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AG$296:AG$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AH$296:AH$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AI$296:AI$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AJ$296:AJ$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AK$296:AK$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AL$296:AL$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AM$296:AM$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AN$296:AN$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AO$296:AO$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AP$296:AP$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AQ$296:AQ$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AR$296:AR$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AS$296:AS$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AT$296:AT$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AU$296:AU$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AV$296:AV$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AW$296:AW$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AX$296:AX$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AY$296:AY$345, $E7)","v":0},{"$f":"INDEX('RAB input'!AZ$296:AZ$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BA$296:BA$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BB$296:BB$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BC$296:BC$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BD$296:BD$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BE$296:BE$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BF$296:BF$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BG$296:BG$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BH$296:BH$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BI$296:BI$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BJ$296:BJ$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BK$296:BK$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BL$296:BL$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BM$296:BM$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BN$296:BN$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BO$296:BO$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BP$296:BP$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BQ$296:BQ$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BR$296:BR$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BS$296:BS$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BT$296:BT$345, $E7)","v":0},{"$f":"INDEX('RAB input'!BU$296:BU$345, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP($E17, 0)","v":0},0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>H$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:G17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-G$5>H$5-G$5, (H$5-G$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>I$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:H17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-H$5>I$5-H$5, (I$5-H$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>J$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:I17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-I$5>J$5-I$5, (J$5-I$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>K$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:J17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-J$5>K$5-J$5, (K$5-J$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>L$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:K17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-K$5>L$5-K$5, (L$5-K$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>M$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:L17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-L$5>M$5-L$5, (M$5-L$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>N$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:M17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-M$5>N$5-M$5, (N$5-M$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>O$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:N17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-N$5>O$5-N$5, (O$5-N$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>P$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:O17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-O$5>P$5-O$5, (P$5-O$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>Q$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:P17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>R$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:Q17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":3.42425058202942},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>S$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:R17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-R$5>S$5-R$5, (S$5-R$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>T$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:S17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-S$5>T$5-S$5, (T$5-S$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>U$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:T17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-T$5>U$5-T$5, (U$5-T$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>V$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:U17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-U$5>V$5-U$5, (V$5-U$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>W$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:V17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-V$5>W$5-V$5, (W$5-V$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>X$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:W17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-W$5>X$5-W$5, (X$5-W$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>Y$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:X17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>Z$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:Y17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AA$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:Z17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AB$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AA17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AC$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AB17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AD$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AC17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AE$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AD17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AF$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AE17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AG$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AF17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AH$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AG17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AI$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AH17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AJ$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AI17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":6.84850116405884},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AK$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AJ17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":6.6800466878403597},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AL$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AK17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AM$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AL17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AN$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AM17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AO$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AN17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AP$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AO17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AQ$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AP17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AR$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AQ17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AS$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AR17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AT$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AS17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AU$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AT17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AV$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AU17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AW$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AV17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AX$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AW17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AY$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AX17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>AZ$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AY17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BA$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:AZ17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BB$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BA17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BC$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BB17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BD$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BC17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BE$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BD17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BF$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BE17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BG$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BF17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BH$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BG17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BI$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BH17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BJ$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BI17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BK$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BJ17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BL$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BK17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BM$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BL17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BN$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BM17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BO$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BN17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BP$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BO17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BQ$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BP17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BR$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BQ17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BS$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BR17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BT$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BS17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G8,-$D17,$D17)+$E17>BU$5,IFERROR((OFFSET($G7,-$D17,$D17)/(OFFSET($G8,-$D17,$D17))),0),(OFFSET($G7,-$D17,$D17)-SUM($G17:BT17))))*IF(OFFSET($G8,-$D17,$D17)+$E17-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,{"$f":"$D17+1","v":1},{"$f":"E17+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D18)","v":"Depreciation of net capex 2011"},null,null,{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>I$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:H18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-H$5>I$5-H$5, (I$5-H$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>J$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:I18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-I$5>J$5-I$5, (J$5-I$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>K$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:J18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-J$5>K$5-J$5, (K$5-J$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>L$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:K18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-K$5>L$5-K$5, (L$5-K$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>M$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:L18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>N$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:M18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>O$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:N18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>P$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:O18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>Q$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:P18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>R$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:Q18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.25190683316031121},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>S$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:R18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>T$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:S18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>U$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:T18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>V$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:U18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>W$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:V18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>X$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:W18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>Y$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:X18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>Z$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:Y18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AA$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:Z18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AB$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AA18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AC$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AB18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AD$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AC18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AE$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AD18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AF$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AE18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AG$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AF18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AH$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AG18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AI$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AH18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AJ$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AI18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AK$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AJ18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AL$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AK18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AM$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AL18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AN$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AM18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AO$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AN18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AP$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AO18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AQ$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AP18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AR$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AQ18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AS$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AR18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AT$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AS18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AU$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AT18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AV$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AU18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AW$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AV18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AX$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AW18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AY$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AX18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>AZ$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AY18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BA$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:AZ18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.50381366632062241},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BB$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BA18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.25190683316031937},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BC$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BB18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BD$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BC18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BE$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BD18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BF$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BE18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BG$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BF18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BH$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BG18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BI$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BH18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BJ$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BI18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BK$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BJ18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BL$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BK18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BM$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BL18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BN$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BM18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BO$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BN18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BP$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BO18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BQ$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BP18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BR$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BQ18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BS$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BR18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BT$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BS18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G9,-$D18,$D18)+$E18>BU$5,IFERROR((OFFSET($G8,-$D18,$D18)/(OFFSET($G9,-$D18,$D18))),0),(OFFSET($G8,-$D18,$D18)-SUM($G18:BT18))))*IF(OFFSET($G9,-$D18,$D18)+$E18-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,2,{"$f":"E18+1","v":2},"Depreciation of net capex 2012",null,null,null,{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>J$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:I19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-I$5>J$5-I$5, (J$5-I$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>K$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:J19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-J$5>K$5-J$5, (K$5-J$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>L$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:K19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-K$5>L$5-K$5, (L$5-K$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>M$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:L19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>N$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:M19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>O$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:N19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>P$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:O19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>Q$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:P19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>R$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:Q19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.48429697690025197},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>S$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:R19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>T$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:S19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>U$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:T19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>V$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:U19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>W$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:V19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>X$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:W19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>Y$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:X19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>Z$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:Y19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AA$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:Z19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AB$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AA19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AC$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AB19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AD$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AC19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AE$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AD19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AF$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AE19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AG$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AF19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AH$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AG19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AI$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AH19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AJ$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AI19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AK$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AJ19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AL$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AK19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AM$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AL19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AN$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AM19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AO$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AN19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AP$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AO19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AQ$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AP19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AR$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AQ19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AS$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AR19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AT$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AS19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AU$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AT19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AV$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AU19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AW$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AV19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AX$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AW19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AY$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AX19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>AZ$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AY19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BA$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:AZ19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BB$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:BA19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.96859395380050395},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BC$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:BB19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.48429697690021811},{"$f":"IF(OFFSET($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BD$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BE$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BF$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BG$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BH$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BI$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BJ$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BK$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BL$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BM$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BN$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BO$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BP$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BQ$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BR$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BS$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BT$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$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($G10, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G10,-$D19,$D19)+$E19>BU$5,IFERROR((OFFSET($G9,-$D19,$D19)/(OFFSET($G10,-$D19,$D19))),0),(OFFSET($G9,-$D19,$D19)-SUM($G19:BT19))))*IF(OFFSET($G10,-$D19,$D19)+$E19-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,3,{"$f":"E19+1","v":3},"Depreciation of net capex 2013",null,null,null,null,{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>K$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:J20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-J$5>K$5-J$5, (K$5-J$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>L$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:K20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-K$5>L$5-K$5, (L$5-K$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>M$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:L20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-L$5>M$5-L$5, (M$5-L$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>N$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:M20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-M$5>N$5-M$5, (N$5-M$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>O$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:N20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-N$5>O$5-N$5, (O$5-N$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>P$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:O20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-O$5>P$5-O$5, (P$5-O$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>Q$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:P20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>R$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:Q20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.68235395262398235},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>S$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:R20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-R$5>S$5-R$5, (S$5-R$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>T$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:S20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-S$5>T$5-S$5, (T$5-S$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>U$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:T20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-T$5>U$5-T$5, (U$5-T$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>V$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:U20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-U$5>V$5-U$5, (V$5-U$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>W$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:V20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>X$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:W20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>Y$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:X20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>Z$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:Y20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AA$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:Z20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AB$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AA20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AC$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AB20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AD$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AC20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AE$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AD20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AF$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AE20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AG$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AF20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AH$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AG20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AI$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AH20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AJ$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AI20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AK$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AJ20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AL$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AK20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AM$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AL20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AN$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AM20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AO$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AN20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AP$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AO20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AQ$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AP20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AR$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AQ20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AS$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AR20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AT$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AS20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AU$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AT20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AV$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AU20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AW$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AV20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AX$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AW20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AY$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AX20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>AZ$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AY20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BA$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:AZ20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BB$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:BA20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BC$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:BB20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.3647079052479647},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BD$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:BC20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.68235395262390597},{"$f":"IF(OFFSET($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BE$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BF$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BG$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BH$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BI$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BJ$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BK$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BL$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BM$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BN$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BO$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BP$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BQ$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BR$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BS$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BT$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$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($G11, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G11,-$D20,$D20)+$E20>BU$5,IFERROR((OFFSET($G10,-$D20,$D20)/(OFFSET($G11,-$D20,$D20))),0),(OFFSET($G10,-$D20,$D20)-SUM($G20:BT20))))*IF(OFFSET($G11,-$D20,$D20)+$E20-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,4,{"$f":"E20+1","v":4},"Depreciation of net capex 2014",null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>L$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:K21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-K$5>L$5-K$5, (L$5-K$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>M$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:L21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-L$5>M$5-L$5, (M$5-L$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>N$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:M21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-M$5>N$5-M$5, (N$5-M$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>O$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:N21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-N$5>O$5-N$5, (O$5-N$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>P$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:O21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-O$5>P$5-O$5, (P$5-O$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>Q$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:P21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>R$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:Q21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.66123970664201315},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>S$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:R21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-R$5>S$5-R$5, (S$5-R$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>T$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:S21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-S$5>T$5-S$5, (T$5-S$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>U$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:T21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-T$5>U$5-T$5, (U$5-T$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>V$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:U21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-U$5>V$5-U$5, (V$5-U$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>W$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:V21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>X$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:W21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>Y$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:X21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>Z$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:Y21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AA$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:Z21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AB$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AA21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AC$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AB21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AD$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AC21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AE$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AD21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AF$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AE21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AG$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AF21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AH$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AG21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AI$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AH21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AJ$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AI21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AK$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AJ21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AL$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AK21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AM$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AL21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AN$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AM21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AO$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AN21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AP$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AO21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AQ$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AP21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AR$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AQ21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AS$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AR21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AT$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AS21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AU$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AT21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AV$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AU21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AW$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AV21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AX$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AW21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AY$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AX21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>AZ$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AY21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BA$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:AZ21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BB$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:BA21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BC$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:BB21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BD$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:BC21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.3224794132840263},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BE$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:BD21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.66123970664197884},{"$f":"IF(OFFSET($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BF$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BG$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BH$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BI$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BJ$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BK$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BL$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BM$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BN$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BO$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BP$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BQ$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BR$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BS$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BT$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$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($G12, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G12,-$D21,$D21)+$E21>BU$5,IFERROR((OFFSET($G11,-$D21,$D21)/(OFFSET($G12,-$D21,$D21))),0),(OFFSET($G11,-$D21,$D21)-SUM($G21:BT21))))*IF(OFFSET($G12,-$D21,$D21)+$E21-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,5,{"$f":"E21+1","v":5},"Depreciation of net capex 2015",null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>M$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:L22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>N$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:M22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>O$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:N22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>P$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:O22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>Q$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:P22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>R$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:Q22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.15787287668388031},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>S$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:R22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>T$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:S22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>U$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:T22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>V$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:U22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>W$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:V22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>X$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:W22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>Y$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:X22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>Z$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:Y22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AA$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:Z22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AB$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AA22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AC$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AB22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AD$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AC22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AE$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AD22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AF$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AE22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AG$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AF22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AH$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AG22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AI$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AH22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AJ$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AI22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AK$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AJ22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AL$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AK22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AM$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AL22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AN$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AM22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AO$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AN22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AP$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AO22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AQ$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AP22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AR$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AQ22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AS$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AR22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AT$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AS22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AU$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AT22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AV$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AU22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AW$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AV22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AX$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AW22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AY$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AX22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>AZ$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AY22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BA$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:AZ22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BB$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:BA22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BC$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:BB22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BD$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:BC22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BE$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:BD22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.31574575336776062},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BF$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:BE22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.15787287668387506},{"$f":"IF(OFFSET($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BG$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BH$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BI$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BJ$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BK$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BL$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BM$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BN$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BO$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BP$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BQ$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BR$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BS$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BT$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$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($G13, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G13,-$D22,$D22)+$E22>BU$5,IFERROR((OFFSET($G12,-$D22,$D22)/(OFFSET($G13,-$D22,$D22))),0),(OFFSET($G12,-$D22,$D22)-SUM($G22:BT22))))*IF(OFFSET($G13,-$D22,$D22)+$E22-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,6,{"$f":"E22+ 1","v":6},"Depreciation of net capex 2016",null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>N$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:M23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>O$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:N23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>P$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:O23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>Q$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:P23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>R$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:Q23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.30120417447529541},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>S$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:R23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>T$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:S23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>U$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:T23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>V$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:U23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>W$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:V23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>X$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:W23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>Y$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:X23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>Z$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:Y23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AA$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:Z23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AB$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AA23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AC$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AB23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AD$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AC23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AE$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AD23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AF$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AE23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AG$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AF23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AH$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AG23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AI$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AH23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AJ$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AI23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AK$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AJ23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AL$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AK23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AM$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AL23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AN$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AM23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AO$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AN23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AP$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AO23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AQ$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AP23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AR$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AQ23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AS$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AR23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AT$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AS23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AU$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AT23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AV$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AU23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AW$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AV23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AX$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AW23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AY$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AX23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>AZ$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AY23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BA$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:AZ23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BB$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:BA23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BC$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:BB23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BD$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:BC23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BE$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:BD23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BF$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:BE23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.60240834895059081},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BG$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:BF23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.30120417447530201},{"$f":"IF(OFFSET($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BH$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BI$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BJ$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BK$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BL$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BM$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BN$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BO$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BP$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BQ$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BR$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BS$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BT$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$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($G14, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G14,-$D23,$D23)+$E23>BU$5,IFERROR((OFFSET($G13,-$D23,$D23)/(OFFSET($G14,-$D23,$D23))),0),(OFFSET($G13,-$D23,$D23)-SUM($G23:BT23))))*IF(OFFSET($G14,-$D23,$D23)+$E23-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,7,{"$f":"E23+ 1","v":7},"Depreciation of net capex 2017",null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>O$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:N24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>P$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:O24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>Q$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:P24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>R$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:Q24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.30371080357161429},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>S$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:R24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>T$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:S24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>U$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:T24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>V$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:U24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>W$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:V24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>X$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:W24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>Y$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:X24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>Z$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:Y24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AA$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:Z24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AB$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AA24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AC$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AB24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AD$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AC24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AE$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AD24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AF$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AE24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AG$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AF24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AH$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AG24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AI$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AH24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AJ$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AI24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AK$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AJ24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AL$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AK24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AM$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AL24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AN$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AM24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AO$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AN24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AP$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AO24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AQ$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AP24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AR$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AQ24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AS$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AR24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AT$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AS24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AU$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AT24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AV$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AU24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AW$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AV24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AX$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AW24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AY$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AX24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>AZ$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AY24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BA$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:AZ24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BB$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BA24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BC$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BB24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BD$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BC24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BE$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BD24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BF$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BE24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BG$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BF24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.60742160714322857},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BH$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BG24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.30371080357157965},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BI$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BH24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BJ$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BI24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BK$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BJ24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BL$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BK24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BM$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BL24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BN$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BM24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BO$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BN24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BP$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BO24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BQ$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BP24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BR$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BQ24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BS$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BR24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BT$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BS24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G15,-$D24,$D24)+$E24>BU$5,IFERROR((OFFSET($G14,-$D24,$D24)/(OFFSET($G15,-$D24,$D24))),0),(OFFSET($G14,-$D24,$D24)-SUM($G24:BT24))))*IF(OFFSET($G15,-$D24,$D24)+$E24-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,8,{"$f":"E24+ 1","v":8},"Depreciation of net capex 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>P$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:O25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>Q$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:P25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>R$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:Q25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.46160697046040872},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>S$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:R25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>T$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:S25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>U$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:T25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>V$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:U25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>W$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:V25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>X$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:W25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>Y$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:X25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>Z$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:Y25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AA$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:Z25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AB$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AA25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AC$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AB25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AD$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AC25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AE$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AD25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AF$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AE25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AG$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AF25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AH$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AG25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AI$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AH25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AJ$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AI25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AK$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AJ25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AL$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AK25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AM$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AL25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AN$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AM25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AO$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AN25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AP$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AO25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AQ$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AP25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AR$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AQ25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AS$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AR25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AT$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AS25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AU$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AT25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AV$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AU25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AW$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AV25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AX$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AW25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AY$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AX25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>AZ$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AY25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BA$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:AZ25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BB$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BA25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BC$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BB25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BD$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BC25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BE$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BD25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BF$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BE25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BG$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BF25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BH$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BG25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.92321394092081743},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BI$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BH25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.46160697046040866},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BJ$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BI25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BK$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BJ25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BL$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BK25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BM$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BL25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BN$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BM25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BO$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BN25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BP$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BO25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BQ$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BP25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BR$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BQ25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BS$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BR25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BT$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BS25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G16,-$D25,$D25)+$E25>BU$5,IFERROR((OFFSET($G15,-$D25,$D25)/(OFFSET($G16,-$D25,$D25))),0),(OFFSET($G15,-$D25,$D25)-SUM($G25:BT25))))*IF(OFFSET($G16,-$D25,$D25)+$E25-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,9,{"$f":"E25+ 1","v":9},"Depreciation of net capex 2019",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>Q$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:P26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>R$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:Q26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.60768332225905575},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>S$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:R26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-R$5>S$5-R$5, (S$5-R$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>T$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:S26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-S$5>T$5-S$5, (T$5-S$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>U$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:T26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-T$5>U$5-T$5, (U$5-T$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>V$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:U26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-U$5>V$5-U$5, (V$5-U$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>W$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:V26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>X$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:W26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>Y$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:X26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>Z$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:Y26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AA$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:Z26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AB$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AA26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AC$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AB26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AD$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AC26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AE$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AD26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AF$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AE26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AG$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AF26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AH$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AG26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AI$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AH26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AJ$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AI26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AK$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AJ26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AL$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AK26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AM$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AL26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AN$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AM26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AO$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AN26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AP$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AO26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AQ$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AP26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AR$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AQ26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AS$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AR26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AT$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AS26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AU$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AT26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AV$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AU26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AW$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AV26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AX$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AW26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AY$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AX26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>AZ$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AY26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BA$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:AZ26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BB$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BA26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BC$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BB26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BD$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BC26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BE$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BD26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BF$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BE26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BG$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BF26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BH$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BG26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BI$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BH26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":1.2153666445181115},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BJ$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BI26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.60768332225900679},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BK$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BJ26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BL$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BK26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BM$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BL26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BN$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BM26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BO$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BN26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BP$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BO26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BQ$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BP26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BR$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BQ26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BS$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BR26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BT$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BS26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G17,-$D26,$D26)+$E26>BU$5,IFERROR((OFFSET($G16,-$D26,$D26)/(OFFSET($G17,-$D26,$D26))),0),(OFFSET($G16,-$D26,$D26)-SUM($G26:BT26))))*IF(OFFSET($G17,-$D26,$D26)+$E26-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,10,{"$f":"E26+ 1","v":10},"Depreciation of net capex 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>R$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:Q27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.85023264021482037},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>S$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:R27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-R$5>S$5-R$5, (S$5-R$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>T$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:S27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-S$5>T$5-S$5, (T$5-S$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>U$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:T27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-T$5>U$5-T$5, (U$5-T$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>V$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:U27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-U$5>V$5-U$5, (V$5-U$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>W$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:V27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>X$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:W27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>Y$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:X27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>Z$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:Y27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AA$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:Z27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AB$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AA27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AC$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AB27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AD$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AC27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AE$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AD27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AF$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AE27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AG$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AF27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AH$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AG27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AI$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AH27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AJ$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AI27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AK$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AJ27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AL$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AK27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AM$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AL27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AN$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AM27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AO$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AN27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AP$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AO27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AQ$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AP27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AR$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AQ27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AS$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AR27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AT$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AS27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AU$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AT27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AV$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AU27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AW$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AV27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AX$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AW27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AY$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AX27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>AZ$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AY27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BA$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:AZ27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BB$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BA27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BC$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BB27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BD$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BC27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BE$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BD27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BF$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BE27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BG$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BF27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BH$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BG27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BI$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BH27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BJ$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BI27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":1.7004652804296407},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BK$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BJ27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.85023264021485545},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BL$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BK27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BM$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BL27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BN$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BM27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BO$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BN27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BP$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BO27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BQ$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BP27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BR$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BQ27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BS$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BR27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BT$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BS27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D27, $D27)=\"n/a\",0,(IF(OFFSET($G18,-$D27,$D27)+$E27>BU$5,IFERROR((OFFSET($G17,-$D27,$D27)/(OFFSET($G18,-$D27,$D27))),0),(OFFSET($G17,-$D27,$D27)-SUM($G27:BT27))))*IF(OFFSET($G18,-$D27,$D27)+$E27-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,11,{"$f":"E27+0.5","v":10.5},"Depreciation of net capex 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>S$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:R28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>T$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:S28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>U$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:T28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>V$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:U28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>W$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:V28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>X$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:W28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>Y$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:X28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>Z$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:Y28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AA$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:Z28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AB$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AA28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AC$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AB28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AD$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AC28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AE$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AD28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AF$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AE28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AG$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AF28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AH$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AG28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AI$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AH28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AJ$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AI28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AK$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AJ28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AL$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AK28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AM$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AL28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AN$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AM28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AO$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AN28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AP$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AO28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AQ$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AP28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AR$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AQ28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AS$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AR28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AT$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AS28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AU$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AT28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AV$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AU28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AW$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AV28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AX$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AW28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AY$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AX28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>AZ$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AY28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BA$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:AZ28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BB$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BA28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BC$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BB28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BD$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BC28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BE$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BD28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BF$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BE28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BG$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BF28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BH$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BG28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BI$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BH28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BJ$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BI28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.74231513160339202},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BK$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BJ28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.74231513160341223},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BL$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BK28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BM$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BL28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BN$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BM28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BO$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BN28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BP$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BO28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BQ$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BP28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BR$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BQ28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BS$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BR28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BT$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BS28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D28, $D28)=\"n/a\",0,(IF(OFFSET($G19,-$D28,$D28)+$E28>BU$5,IFERROR((OFFSET($G18,-$D28,$D28)/(OFFSET($G19,-$D28,$D28))),0),(OFFSET($G18,-$D28,$D28)-SUM($G28:BT28))))*IF(OFFSET($G19,-$D28,$D28)+$E28-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,12,{"$f":"E28+ 1","v":11.5},"Depreciation of net capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>T$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:S29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-S$5>T$5-S$5, (T$5-S$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>U$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:T29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-T$5>U$5-T$5, (U$5-T$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>V$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:U29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-U$5>V$5-U$5, (V$5-U$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>W$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:V29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>X$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:W29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>Y$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:X29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>Z$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:Y29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AA$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:Z29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AB$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AA29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AC$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AB29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AD$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AC29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AE$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AD29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AF$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AE29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AG$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AF29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AH$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AG29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AI$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AH29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AJ$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AI29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AK$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AJ29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AL$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AK29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AM$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AL29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AN$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AM29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AO$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AN29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AP$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AO29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AQ$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AP29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AR$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AQ29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AS$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AR29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AT$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AS29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AU$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AT29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AV$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AU29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AW$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AV29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AX$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AW29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AY$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AX29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>AZ$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AY29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BA$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:AZ29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BB$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BA29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BC$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BB29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BD$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BC29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BE$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BD29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BF$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BE29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BG$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BF29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BH$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BG29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BI$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BH29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BJ$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BI29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BK$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BJ29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":1.5145425067499438},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BL$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BK29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":1.5145425067498763},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BM$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BL29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BN$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BM29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BO$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BN29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BP$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BO29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BQ$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BP29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BR$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BQ29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BS$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BR29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BT$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BS29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G20, -$D29, $D29)=\"n/a\",0,(IF(OFFSET($G20,-$D29,$D29)+$E29>BU$5,IFERROR((OFFSET($G19,-$D29,$D29)/(OFFSET($G20,-$D29,$D29))),0),(OFFSET($G19,-$D29,$D29)-SUM($G29:BT29))))*IF(OFFSET($G20,-$D29,$D29)+$E29-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,13,{"$f":"E29+ 1","v":12.5},"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>U$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:T30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-T$5>U$5-T$5, (U$5-T$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>V$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:U30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-U$5>V$5-U$5, (V$5-U$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>W$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:V30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>X$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:W30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>Y$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:X30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>Z$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:Y30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AA$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:Z30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AB$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AA30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AC$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AB30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AD$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AC30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AE$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AD30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AF$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AE30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AG$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AF30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AH$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AG30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AI$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AH30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AJ$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AI30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AK$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AJ30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AL$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AK30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AM$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AL30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AN$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AM30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AO$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AN30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AP$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AO30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AQ$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AP30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AR$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AQ30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AS$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AR30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AT$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AS30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AU$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AT30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AV$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AU30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AW$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AV30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AX$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AW30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AY$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AX30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>AZ$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AY30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BA$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:AZ30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BB$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BA30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BC$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BB30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BD$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BC30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BE$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BD30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BF$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BE30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BG$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BF30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BH$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BG30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BI$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BH30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BJ$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BI30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BK$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BJ30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BL$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BK30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BM$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BL30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":1.5290416204230155},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BN$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BM30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BO$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BN30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BP$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BO30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BQ$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BP30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BR$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BQ30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BS$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BR30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BT$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BS30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G21, -$D30, $D30)=\"n/a\",0,(IF(OFFSET($G21,-$D30,$D30)+$E30>BU$5,IFERROR((OFFSET($G20,-$D30,$D30)/(OFFSET($G21,-$D30,$D30))),0),(OFFSET($G20,-$D30,$D30)-SUM($G30:BT30))))*IF(OFFSET($G21,-$D30,$D30)+$E30-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,14,{"$f":"E30+ 1","v":13.5},"Depreciation of net capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>V$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:U31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>W$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:V31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>X$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:W31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>Y$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:X31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>Z$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:Y31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AA$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:Z31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AB$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AA31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AC$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AB31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AD$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AC31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AE$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AD31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AF$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AE31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AG$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AF31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AH$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AG31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AI$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AH31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AJ$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AI31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AK$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AJ31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AL$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AK31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AM$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AL31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AN$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AM31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AO$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AN31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AP$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AO31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AQ$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AP31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AR$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AQ31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AS$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AR31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AT$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AS31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AU$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AT31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AV$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AU31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AW$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AV31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AX$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AW31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AY$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AX31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>AZ$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AY31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BA$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:AZ31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BB$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BA31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BC$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BB31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BD$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BC31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BE$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BD31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BF$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BE31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BG$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BF31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BH$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BG31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BI$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BH31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BJ$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BI31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BK$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BJ31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BL$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BK31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BM$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BL31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0.94390189276801928},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BN$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BM31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0.94390189276804648},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BO$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BN31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BP$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BO31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BQ$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BP31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BR$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BQ31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BS$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BR31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BT$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BS31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G22, -$D31, $D31)=\"n/a\",0,(IF(OFFSET($G22,-$D31,$D31)+$E31>BU$5,IFERROR((OFFSET($G21,-$D31,$D31)/(OFFSET($G22,-$D31,$D31))),0),(OFFSET($G21,-$D31,$D31)-SUM($G31:BT31))))*IF(OFFSET($G22,-$D31,$D31)+$E31-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,15,{"$f":"E31+ 1","v":14.5},"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>W$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:V32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>X$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:W32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>Y$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:X32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>Z$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:Y32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AA$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:Z32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AB$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AA32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AC$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AB32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AD$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AC32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AE$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AD32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AF$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AE32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AG$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AF32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AH$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AG32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AI$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AH32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AJ$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AI32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AK$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AJ32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AL$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AK32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AM$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AL32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AN$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AM32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AO$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AN32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AP$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AO32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AQ$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AP32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AR$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AQ32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AS$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AR32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AT$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AS32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AU$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AT32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AV$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AU32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AW$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AV32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AX$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AW32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AY$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AX32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>AZ$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AY32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BA$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:AZ32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BB$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BA32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BC$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BB32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BD$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BC32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BE$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BD32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BF$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BE32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BG$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BF32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BH$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BG32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BI$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BH32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BJ$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BI32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BK$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BJ32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BL$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BK32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BM$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BL32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BN$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BM32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":1.0724800643474033},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BO$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BN32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":1.0724800643474239},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BP$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BO32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BQ$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BP32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BR$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BQ32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BS$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BR32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BT$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BS32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G23, -$D32, $D32)=\"n/a\",0,(IF(OFFSET($G23,-$D32,$D32)+$E32>BU$5,IFERROR((OFFSET($G22,-$D32,$D32)/(OFFSET($G23,-$D32,$D32))),0),(OFFSET($G22,-$D32,$D32)-SUM($G32:BT32))))*IF(OFFSET($G23,-$D32,$D32)+$E32-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,16,{"$f":"E32+1","v":15.5},"Depreciation of net capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>X$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:W33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>Y$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:X33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>Z$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:Y33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AA$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:Z33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AB$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AA33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AC$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AB33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AD$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AC33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AE$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AD33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AF$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AE33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AG$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AF33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AH$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AG33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AI$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AH33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AJ$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AI33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AK$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AJ33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AL$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AK33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AM$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AL33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AN$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AM33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AO$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AN33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AP$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AO33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AQ$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AP33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AR$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AQ33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AS$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AR33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AT$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AS33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AU$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AT33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AV$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AU33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AW$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AV33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AX$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AW33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AY$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AX33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>AZ$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AY33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BA$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:AZ33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BB$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BA33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BC$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BB33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BD$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BC33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BE$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BD33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BF$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BE33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BG$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BF33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BH$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BG33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BI$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BH33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BJ$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BI33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BK$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BJ33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BL$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BK33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BM$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BL33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BN$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BM33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BO$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BN33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":1.0618227951490129},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BP$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BO33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":1.0618227951490198},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BQ$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BP33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BR$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BQ33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BS$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BR33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BT$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BS33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G24, -$D33, $D33)=\"n/a\",0,(IF(OFFSET($G24,-$D33,$D33)+$E33>BU$5,IFERROR((OFFSET($G23,-$D33,$D33)/(OFFSET($G24,-$D33,$D33))),0),(OFFSET($G23,-$D33,$D33)-SUM($G33:BT33))))*IF(OFFSET($G24,-$D33,$D33)+$E33-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[]
[null,null,null,{"$f":"ROUNDUP($E36, 0)","v":5},{"$f":"E22","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E35)","v":"Depreciation of t-1 and t-2 adjustment 2010"},null,null,null,null,null,{"$f":"IF(AND($E36=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=M$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:K36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:L36)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:L36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(L$5-OFFSET('RAB input'!$H$11, 0, $D35))>M$5-L$5, M$5-L$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=M$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:L36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:L36)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:L36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(L$5-OFFSET('RAB input'!$H$11, 0, $D35))>M$5-L$5, M$5-L$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=N$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:M36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:M36)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:M36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(M$5-OFFSET('RAB input'!$H$11, 0, $D35))>N$5-M$5, N$5-M$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=O$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:N36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:N36)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:N36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(N$5-OFFSET('RAB input'!$H$11, 0, $D35))>O$5-N$5, O$5-N$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=P$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:O36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:O36)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:O36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(O$5-OFFSET('RAB input'!$H$11, 0, $D35))>P$5-O$5, P$5-O$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=Q$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:P36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:P36)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:P36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(P$5-OFFSET('RAB input'!$H$11, 0, $D35))>Q$5-P$5, Q$5-P$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=R$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:Q36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:Q36)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:Q36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(Q$5-OFFSET('RAB input'!$H$11, 0, $D35))>R$5-Q$5, R$5-Q$5, 1)), 0)","v":-2.3427749638060075E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=S$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:R36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:R36)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:R36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(R$5-OFFSET('RAB input'!$H$11, 0, $D35))>S$5-R$5, S$5-R$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=T$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:S36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:S36)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:S36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(S$5-OFFSET('RAB input'!$H$11, 0, $D35))>T$5-S$5, T$5-S$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=U$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:T36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:T36)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:T36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(T$5-OFFSET('RAB input'!$H$11, 0, $D35))>U$5-T$5, U$5-T$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=V$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:U36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:U36)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:U36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(U$5-OFFSET('RAB input'!$H$11, 0, $D35))>V$5-U$5, V$5-U$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=W$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:V36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:V36)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:V36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(V$5-OFFSET('RAB input'!$H$11, 0, $D35))>W$5-V$5, W$5-V$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=X$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:W36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:W36)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:W36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(W$5-OFFSET('RAB input'!$H$11, 0, $D35))>X$5-W$5, X$5-W$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=Y$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:X36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:X36)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:X36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(X$5-OFFSET('RAB input'!$H$11, 0, $D35))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=Z$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:Y36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:Y36)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:Y36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(Y$5-OFFSET('RAB input'!$H$11, 0, $D35))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:Z36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:Z36)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:Z36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(Z$5-OFFSET('RAB input'!$H$11, 0, $D35))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AA36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AA36)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AA36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AA$5-OFFSET('RAB input'!$H$11, 0, $D35))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AB36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AB36)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AB36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AB$5-OFFSET('RAB input'!$H$11, 0, $D35))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AC36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AC36)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AC36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AC$5-OFFSET('RAB input'!$H$11, 0, $D35))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AD36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AD36)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AD36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AD$5-OFFSET('RAB input'!$H$11, 0, $D35))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AE36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AE36)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AE36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AE$5-OFFSET('RAB input'!$H$11, 0, $D35))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AF36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AF36)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AF36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AF$5-OFFSET('RAB input'!$H$11, 0, $D35))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AG36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AG36)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AG36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AG$5-OFFSET('RAB input'!$H$11, 0, $D35))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AH36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AH36)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AH36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AH$5-OFFSET('RAB input'!$H$11, 0, $D35))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AI36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AI36)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AI36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AI$5-OFFSET('RAB input'!$H$11, 0, $D35))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AJ36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AJ36)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AJ36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D35))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AK36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AK36)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AK36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AK$5-OFFSET('RAB input'!$H$11, 0, $D35))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AL36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AL36)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AL36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AL$5-OFFSET('RAB input'!$H$11, 0, $D35))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AM36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AM36)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AM36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AM$5-OFFSET('RAB input'!$H$11, 0, $D35))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AN36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AN36)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AN36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AN$5-OFFSET('RAB input'!$H$11, 0, $D35))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AO36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AO36)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AO36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AO$5-OFFSET('RAB input'!$H$11, 0, $D35))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AP36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AP36)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AP36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AP$5-OFFSET('RAB input'!$H$11, 0, $D35))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AQ36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AQ36)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AQ36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D35))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AR36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AR36)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AR36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AR$5-OFFSET('RAB input'!$H$11, 0, $D35))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AS36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AS36)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AS36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AS$5-OFFSET('RAB input'!$H$11, 0, $D35))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AT36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AT36)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AT36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AT$5-OFFSET('RAB input'!$H$11, 0, $D35))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AU36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AU36)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AU36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AU$5-OFFSET('RAB input'!$H$11, 0, $D35))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AV36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AV36)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AV36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AV$5-OFFSET('RAB input'!$H$11, 0, $D35))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AW36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AW36)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AW36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AW$5-OFFSET('RAB input'!$H$11, 0, $D35))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AX36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AX36)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AX36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AX$5-OFFSET('RAB input'!$H$11, 0, $D35))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=AZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AY36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AY36)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AY36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AY$5-OFFSET('RAB input'!$H$11, 0, $D35))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":-4.6855499276120149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:AZ36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:AZ36)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:AZ36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D35))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":-2.342774963806149E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BA36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BA36)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BA36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BA$5-OFFSET('RAB input'!$H$11, 0, $D35))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BB36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BB36)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BB36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BB$5-OFFSET('RAB input'!$H$11, 0, $D35))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BC36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BC36)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BC36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BC$5-OFFSET('RAB input'!$H$11, 0, $D35))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BD36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BD36)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BD36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BD$5-OFFSET('RAB input'!$H$11, 0, $D35))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BE36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BE36)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BE36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BE$5-OFFSET('RAB input'!$H$11, 0, $D35))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BF36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BF36)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BF36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BF$5-OFFSET('RAB input'!$H$11, 0, $D35))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BG36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BG36)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BG36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BG$5-OFFSET('RAB input'!$H$11, 0, $D35))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BH36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BH36)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BH36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BH$5-OFFSET('RAB input'!$H$11, 0, $D35))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BI36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BI36)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BI36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BI$5-OFFSET('RAB input'!$H$11, 0, $D35))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BJ36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BJ36)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BJ36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D35))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BK36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BK36)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BK36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BK$5-OFFSET('RAB input'!$H$11, 0, $D35))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BL36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BL36)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BL36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BL$5-OFFSET('RAB input'!$H$11, 0, $D35))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BM36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BM36)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BM36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BM$5-OFFSET('RAB input'!$H$11, 0, $D35))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BN36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BN36)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BN36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BN$5-OFFSET('RAB input'!$H$11, 0, $D35))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BO36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BO36)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BO36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BO$5-OFFSET('RAB input'!$H$11, 0, $D35))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BP36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BP36)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BP36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BP$5-OFFSET('RAB input'!$H$11, 0, $D35))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BQ36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BQ36)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BQ36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D35))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BR36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BR36)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BR36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BR$5-OFFSET('RAB input'!$H$11, 0, $D35))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BS36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BS36)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BS36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BS$5-OFFSET('RAB input'!$H$11, 0, $D35))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D35)), OFFSET('RAB input'!$H$11, 0, $D35))+$E17>=BU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $D35)<>0, OFFSET($G11, -$E17, $D35)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)-SUM($G36:BT36)),\nIF(AND(OFFSET($G9, -$E17, $D35)=0, OFFSET($G11, -$E17, $D35)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D35)<OFFSET($G12, -$E17, $D35)+$E35, IFERROR(OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G11, -$E17, $D35)-SUM($G36:BT36)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G10, -$E17, $D35)+$E35, IFERROR(OFFSET($G9, -$E17, $D35)/OFFSET($G10, -$E17, $D35)+OFFSET($G11, -$E17, $D35)/OFFSET($G12, -$E17, $D35), 0), OFFSET($G9, -$E17, $D35)+OFFSET($G11, -$E17, $D35)-SUM($G36:BT36))))))\n*IF(OFFSET($G10, -$D17, $D35)+$E35-(BT$5-OFFSET('RAB input'!$H$11, 0, $D35))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,{"$f":"D36+6","v":11},{"$f":"E36+5.5","v":10.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E36)","v":"Depreciation of t-1 and t-2 adjustment 2015"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E37=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=S$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:Q37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:R37)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:R37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(R$5-OFFSET('RAB input'!$H$11, 0, $D36))>S$5-R$5, S$5-R$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=S$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:R37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:R37)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:R37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(R$5-OFFSET('RAB input'!$H$11, 0, $D36))>S$5-R$5, S$5-R$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=T$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:S37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:S37)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:S37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(S$5-OFFSET('RAB input'!$H$11, 0, $D36))>T$5-S$5, T$5-S$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=U$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:T37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:T37)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:T37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(T$5-OFFSET('RAB input'!$H$11, 0, $D36))>U$5-T$5, U$5-T$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=V$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:U37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:U37)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:U37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(U$5-OFFSET('RAB input'!$H$11, 0, $D36))>V$5-U$5, V$5-U$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=W$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:V37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:V37)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:V37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(V$5-OFFSET('RAB input'!$H$11, 0, $D36))>W$5-V$5, W$5-V$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=X$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:W37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:W37)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:W37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(W$5-OFFSET('RAB input'!$H$11, 0, $D36))>X$5-W$5, X$5-W$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=Y$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:X37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:X37)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:X37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(X$5-OFFSET('RAB input'!$H$11, 0, $D36))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=Z$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:Y37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:Y37)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:Y37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(Y$5-OFFSET('RAB input'!$H$11, 0, $D36))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:Z37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:Z37)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:Z37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(Z$5-OFFSET('RAB input'!$H$11, 0, $D36))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AA37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AA37)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AA37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AA$5-OFFSET('RAB input'!$H$11, 0, $D36))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AB37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AB37)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AB37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AB$5-OFFSET('RAB input'!$H$11, 0, $D36))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AC37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AC37)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AC37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AC$5-OFFSET('RAB input'!$H$11, 0, $D36))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AD37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AD37)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AD37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AD$5-OFFSET('RAB input'!$H$11, 0, $D36))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AE37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AE37)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AE37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AE$5-OFFSET('RAB input'!$H$11, 0, $D36))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AF37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AF37)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AF37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AF$5-OFFSET('RAB input'!$H$11, 0, $D36))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AG37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AG37)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AG37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AG$5-OFFSET('RAB input'!$H$11, 0, $D36))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AH37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AH37)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AH37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AH$5-OFFSET('RAB input'!$H$11, 0, $D36))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AI37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AI37)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AI37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AI$5-OFFSET('RAB input'!$H$11, 0, $D36))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AJ37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AJ37)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AJ37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D36))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AK37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AK37)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AK37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AK$5-OFFSET('RAB input'!$H$11, 0, $D36))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AL37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AL37)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AL37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AL$5-OFFSET('RAB input'!$H$11, 0, $D36))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AM37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AM37)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AM37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AM$5-OFFSET('RAB input'!$H$11, 0, $D36))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AN37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AN37)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AN37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AN$5-OFFSET('RAB input'!$H$11, 0, $D36))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AO37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AO37)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AO37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AO$5-OFFSET('RAB input'!$H$11, 0, $D36))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AP37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AP37)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AP37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AP$5-OFFSET('RAB input'!$H$11, 0, $D36))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AQ37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AQ37)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AQ37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D36))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AR37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AR37)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AR37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AR$5-OFFSET('RAB input'!$H$11, 0, $D36))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AS37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AS37)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AS37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AS$5-OFFSET('RAB input'!$H$11, 0, $D36))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AT37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AT37)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AT37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AT$5-OFFSET('RAB input'!$H$11, 0, $D36))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AU37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AU37)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AU37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AU$5-OFFSET('RAB input'!$H$11, 0, $D36))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AV37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AV37)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AV37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AV$5-OFFSET('RAB input'!$H$11, 0, $D36))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AW37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AW37)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AW37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AW$5-OFFSET('RAB input'!$H$11, 0, $D36))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AX37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AX37)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AX37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AX$5-OFFSET('RAB input'!$H$11, 0, $D36))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=AZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AY37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AY37)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AY37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AY$5-OFFSET('RAB input'!$H$11, 0, $D36))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:AZ37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:AZ37)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:AZ37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D36))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BA37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BA37)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BA37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BA$5-OFFSET('RAB input'!$H$11, 0, $D36))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BB37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BB37)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BB37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BB$5-OFFSET('RAB input'!$H$11, 0, $D36))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BC37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BC37)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BC37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BC$5-OFFSET('RAB input'!$H$11, 0, $D36))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BD37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BD37)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BD37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BD$5-OFFSET('RAB input'!$H$11, 0, $D36))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":-0.22289024759300324},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BE37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BE37)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BE37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BE$5-OFFSET('RAB input'!$H$11, 0, $D36))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":-0.22289024759299636},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BF37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BF37)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BF37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BF$5-OFFSET('RAB input'!$H$11, 0, $D36))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BG37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BG37)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BG37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BG$5-OFFSET('RAB input'!$H$11, 0, $D36))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BH37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BH37)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BH37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BH$5-OFFSET('RAB input'!$H$11, 0, $D36))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BI37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BI37)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BI37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BI$5-OFFSET('RAB input'!$H$11, 0, $D36))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BJ37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BJ37)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BJ37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D36))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BK37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BK37)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BK37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BK$5-OFFSET('RAB input'!$H$11, 0, $D36))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BL37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BL37)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BL37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BL$5-OFFSET('RAB input'!$H$11, 0, $D36))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BM37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BM37)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BM37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BM$5-OFFSET('RAB input'!$H$11, 0, $D36))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BN37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BN37)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BN37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BN$5-OFFSET('RAB input'!$H$11, 0, $D36))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BO37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BO37)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BO37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BO$5-OFFSET('RAB input'!$H$11, 0, $D36))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BP37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BP37)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BP37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BP$5-OFFSET('RAB input'!$H$11, 0, $D36))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BQ37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BQ37)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BQ37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D36))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BR37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BR37)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BR37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BR$5-OFFSET('RAB input'!$H$11, 0, $D36))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BS37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BS37)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BS37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BS$5-OFFSET('RAB input'!$H$11, 0, $D36))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D36)), OFFSET('RAB input'!$H$11, 0, $D36))+$E18>=BU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $D36)<>0, OFFSET($G12, -$E18, $D36)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)-SUM($G37:BT37)),\nIF(AND(OFFSET($G10, -$E18, $D36)=0, OFFSET($G12, -$E18, $D36)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D36)<OFFSET($G13, -$E18, $D36)+$E36, IFERROR(OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G12, -$E18, $D36)-SUM($G37:BT37)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G11, -$E18, $D36)+$E36, IFERROR(OFFSET($G10, -$E18, $D36)/OFFSET($G11, -$E18, $D36)+OFFSET($G12, -$E18, $D36)/OFFSET($G13, -$E18, $D36), 0), OFFSET($G10, -$E18, $D36)+OFFSET($G12, -$E18, $D36)-SUM($G37:BT37))))))\n*IF(OFFSET($G11, -$D18, $D36)+$E36-(BT$5-OFFSET('RAB input'!$H$11, 0, $D36))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,{"$f":"D37+5","v":16},{"$f":"E37+5","v":15.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E37)","v":"Depreciation of t-1 and t-2 adjustment 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E38=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=X$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:V38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:W38)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:W38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(W$5-OFFSET('RAB input'!$H$11, 0, $D37))>X$5-W$5, X$5-W$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=X$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:W38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:W38)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:W38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(W$5-OFFSET('RAB input'!$H$11, 0, $D37))>X$5-W$5, X$5-W$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=Y$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:X38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:X38)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:X38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(X$5-OFFSET('RAB input'!$H$11, 0, $D37))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=Z$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:Y38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:Y38)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:Y38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(Y$5-OFFSET('RAB input'!$H$11, 0, $D37))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:Z38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:Z38)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:Z38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(Z$5-OFFSET('RAB input'!$H$11, 0, $D37))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AA38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AA38)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AA38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AA$5-OFFSET('RAB input'!$H$11, 0, $D37))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AB38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AB38)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AB38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AB$5-OFFSET('RAB input'!$H$11, 0, $D37))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AC38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AC38)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AC38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AC$5-OFFSET('RAB input'!$H$11, 0, $D37))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AD38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AD38)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AD38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AD$5-OFFSET('RAB input'!$H$11, 0, $D37))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AE38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AE38)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AE38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AE$5-OFFSET('RAB input'!$H$11, 0, $D37))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AF38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AF38)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AF38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AF$5-OFFSET('RAB input'!$H$11, 0, $D37))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AG38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AG38)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AG38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AG$5-OFFSET('RAB input'!$H$11, 0, $D37))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AH38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AH38)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AH38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AH$5-OFFSET('RAB input'!$H$11, 0, $D37))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AI38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AI38)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AI38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AI$5-OFFSET('RAB input'!$H$11, 0, $D37))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AJ38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AJ38)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AJ38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D37))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AK38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AK38)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AK38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AK$5-OFFSET('RAB input'!$H$11, 0, $D37))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AL38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AL38)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AL38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AL$5-OFFSET('RAB input'!$H$11, 0, $D37))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AM38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AM38)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AM38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AM$5-OFFSET('RAB input'!$H$11, 0, $D37))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AN38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AN38)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AN38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AN$5-OFFSET('RAB input'!$H$11, 0, $D37))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AO38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AO38)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AO38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AO$5-OFFSET('RAB input'!$H$11, 0, $D37))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AP38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AP38)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AP38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AP$5-OFFSET('RAB input'!$H$11, 0, $D37))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AQ38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AQ38)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AQ38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D37))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AR38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AR38)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AR38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AR$5-OFFSET('RAB input'!$H$11, 0, $D37))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AS38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AS38)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AS38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AS$5-OFFSET('RAB input'!$H$11, 0, $D37))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AT38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AT38)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AT38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AT$5-OFFSET('RAB input'!$H$11, 0, $D37))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AV$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AU38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AU38)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AU38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AU$5-OFFSET('RAB input'!$H$11, 0, $D37))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AW$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AV38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AV38)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AV38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AV$5-OFFSET('RAB input'!$H$11, 0, $D37))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AX$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AW38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AW38)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AW38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AW$5-OFFSET('RAB input'!$H$11, 0, $D37))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AY$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AX38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AX38)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AX38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AX$5-OFFSET('RAB input'!$H$11, 0, $D37))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=AZ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AY38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AY38)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AY38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AY$5-OFFSET('RAB input'!$H$11, 0, $D37))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:AZ38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:AZ38)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:AZ38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D37))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BA38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BA38)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BA38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BA$5-OFFSET('RAB input'!$H$11, 0, $D37))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BB38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BB38)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BB38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BB$5-OFFSET('RAB input'!$H$11, 0, $D37))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BC38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BC38)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BC38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BC$5-OFFSET('RAB input'!$H$11, 0, $D37))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BD38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BD38)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BD38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BD$5-OFFSET('RAB input'!$H$11, 0, $D37))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BE38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BE38)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BE38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BE$5-OFFSET('RAB input'!$H$11, 0, $D37))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BF38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BF38)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BF38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BF$5-OFFSET('RAB input'!$H$11, 0, $D37))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BG38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BG38)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BG38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BG$5-OFFSET('RAB input'!$H$11, 0, $D37))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BH38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BH38)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BH38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BH$5-OFFSET('RAB input'!$H$11, 0, $D37))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BI38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BI38)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BI38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BI$5-OFFSET('RAB input'!$H$11, 0, $D37))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0.10710894647685912},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BJ38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BJ38)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BJ38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D37))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0.1071089464768562},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BK38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BK38)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BK38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BK$5-OFFSET('RAB input'!$H$11, 0, $D37))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BL38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BL38)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BL38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BL$5-OFFSET('RAB input'!$H$11, 0, $D37))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BM38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BM38)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BM38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BM$5-OFFSET('RAB input'!$H$11, 0, $D37))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BN38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BN38)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BN38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BN$5-OFFSET('RAB input'!$H$11, 0, $D37))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BO38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BO38)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BO38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BO$5-OFFSET('RAB input'!$H$11, 0, $D37))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BP38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BP38)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BP38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BP$5-OFFSET('RAB input'!$H$11, 0, $D37))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BQ38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BQ38)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BQ38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D37))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BR38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BR38)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BR38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BR$5-OFFSET('RAB input'!$H$11, 0, $D37))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BS38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BS38)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BS38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BS$5-OFFSET('RAB input'!$H$11, 0, $D37))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D37)), OFFSET('RAB input'!$H$11, 0, $D37))+$E19>=BU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $D37)<>0, OFFSET($G13, -$E19, $D37)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)-SUM($G38:BT38)),\nIF(AND(OFFSET($G11, -$E19, $D37)=0, OFFSET($G13, -$E19, $D37)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D37)<OFFSET($G14, -$E19, $D37)+$E37, IFERROR(OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G13, -$E19, $D37)-SUM($G38:BT38)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E37)<OFFSET($G12, -$E19, $D37)+$E37, IFERROR(OFFSET($G11, -$E19, $D37)/OFFSET($G12, -$E19, $D37)+OFFSET($G13, -$E19, $D37)/OFFSET($G14, -$E19, $D37), 0), OFFSET($G11, -$E19, $D37)+OFFSET($G13, -$E19, $D37)-SUM($G38:BT38))))))\n*IF(OFFSET($G12, -$D19, $D37)+$E37-(BT$5-OFFSET('RAB input'!$H$11, 0, $D37))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D18)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$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>I$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G41:H41)))*IF(OFFSET($G14, -$D17, $D18)+$E18-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$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>J$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G41:I41)))*IF(OFFSET($G14, -$D17, $D18)+$E18-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$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>K$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G41:J41)))*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, $D18)-SUM($G41:K41)))*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, $D18)-SUM($G41:L41)))*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, $D18)-SUM($G41:M41)))*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, $D18)-SUM($G41:N41)))*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, $D18)-SUM($G41:O41)))*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, $D18)-SUM($G41:P41)))*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, $D18)-SUM($G41:Q41)))*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, $D18)-SUM($G41:R41)))*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, $D18)-SUM($G41:S41)))*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, $D18)-SUM($G41:T41)))*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, $D18)-SUM($G41:U41)))*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, $D18)-SUM($G41:V41)))*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, $D18)-SUM($G41:W41)))*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, $D18)-SUM($G41:X41)))*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, $D18)-SUM($G41:Y41)))*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, $D18)-SUM($G41:Z41)))*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, $D18)-SUM($G41:AA41)))*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, $D18)-SUM($G41:AB41)))*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, $D18)-SUM($G41:AC41)))*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, $D18)-SUM($G41:AD41)))*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, $D18)-SUM($G41:AE41)))*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, $D18)-SUM($G41:AF41)))*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, $D18)-SUM($G41:AG41)))*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, $D18)-SUM($G41:AH41)))*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, $D18)-SUM($G41:AI41)))*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, $D18)-SUM($G41:AJ41)))*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, $D18)-SUM($G41:AK41)))*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, $D18)-SUM($G41:AL41)))*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, $D18)-SUM($G41:AM41)))*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, $D18)-SUM($G41:AN41)))*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, $D18)-SUM($G41:AO41)))*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, $D18)-SUM($G41:AP41)))*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, $D18)-SUM($G41:AQ41)))*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, $D18)-SUM($G41:AR41)))*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, $D18)-SUM($G41:AS41)))*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, $D18)-SUM($G41:AT41)))*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, $D18)-SUM($G41:AU41)))*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, $D18)-SUM($G41:AV41)))*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, $D18)-SUM($G41:AW41)))*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, $D18)-SUM($G41:AX41)))*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, $D18)-SUM($G41:AY41)))*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, $D18)-SUM($G41:AZ41)))*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, $D18)-SUM($G41:BA41)))*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, $D18)-SUM($G41:BB41)))*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, $D18)-SUM($G41:BC41)))*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, $D18)-SUM($G41:BD41)))*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, $D18)-SUM($G41:BE41)))*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, $D18)-SUM($G41:BF41)))*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, $D18)-SUM($G41:BG41)))*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, $D18)-SUM($G41:BH41)))*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, $D18)-SUM($G41:BI41)))*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, $D18)-SUM($G41:BJ41)))*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, $D18)-SUM($G41:BK41)))*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, $D18)-SUM($G41:BL41)))*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, $D18)-SUM($G41:BM41)))*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, $D18)-SUM($G41:BN41)))*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, $D18)-SUM($G41:BO41)))*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, $D18)-SUM($G41:BP41)))*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, $D18)-SUM($G41:BQ41)))*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, $D18)-SUM($G41:BR41)))*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, $D18)-SUM($G41:BS41)))*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, $D18)-SUM($G41:BT41)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2012",null,null,null,{"$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>J$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G42:I42)))*IF(OFFSET($G15, -$D18, $D19)+$E19-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$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>K$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G42:J42)))*IF(OFFSET($G15, -$D18, $D19)+$E19-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$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>L$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G42:K42)))*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, $D19)-SUM($G42:L42)))*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, $D19)-SUM($G42:M42)))*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, $D19)-SUM($G42:N42)))*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, $D19)-SUM($G42:O42)))*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, $D19)-SUM($G42:P42)))*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, $D19)-SUM($G42:Q42)))*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, $D19)-SUM($G42:R42)))*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, $D19)-SUM($G42:S42)))*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, $D19)-SUM($G42:T42)))*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, $D19)-SUM($G42:U42)))*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, $D19)-SUM($G42:V42)))*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, $D19)-SUM($G42:W42)))*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, $D19)-SUM($G42:X42)))*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, $D19)-SUM($G42:Y42)))*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, $D19)-SUM($G42:Z42)))*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, $D19)-SUM($G42:AA42)))*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, $D19)-SUM($G42:AB42)))*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, $D19)-SUM($G42:AC42)))*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, $D19)-SUM($G42:AD42)))*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, $D19)-SUM($G42:AE42)))*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, $D19)-SUM($G42:AF42)))*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, $D19)-SUM($G42:AG42)))*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, $D19)-SUM($G42:AH42)))*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, $D19)-SUM($G42:AI42)))*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, $D19)-SUM($G42:AJ42)))*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, $D19)-SUM($G42:AK42)))*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, $D19)-SUM($G42:AL42)))*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, $D19)-SUM($G42:AM42)))*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, $D19)-SUM($G42:AN42)))*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, $D19)-SUM($G42:AO42)))*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, $D19)-SUM($G42:AP42)))*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, $D19)-SUM($G42:AQ42)))*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, $D19)-SUM($G42:AR42)))*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, $D19)-SUM($G42:AS42)))*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, $D19)-SUM($G42:AT42)))*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, $D19)-SUM($G42:AU42)))*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, $D19)-SUM($G42:AV42)))*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, $D19)-SUM($G42:AW42)))*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, $D19)-SUM($G42:AX42)))*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, $D19)-SUM($G42:AY42)))*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, $D19)-SUM($G42:AZ42)))*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, $D19)-SUM($G42:BA42)))*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, $D19)-SUM($G42:BB42)))*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, $D19)-SUM($G42:BC42)))*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, $D19)-SUM($G42:BD42)))*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, $D19)-SUM($G42:BE42)))*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, $D19)-SUM($G42:BF42)))*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, $D19)-SUM($G42:BG42)))*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, $D19)-SUM($G42:BH42)))*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, $D19)-SUM($G42:BI42)))*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, $D19)-SUM($G42:BJ42)))*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, $D19)-SUM($G42:BK42)))*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, $D19)-SUM($G42:BL42)))*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, $D19)-SUM($G42:BM42)))*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, $D19)-SUM($G42:BN42)))*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, $D19)-SUM($G42:BO42)))*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, $D19)-SUM($G42:BP42)))*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, $D19)-SUM($G42:BQ42)))*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, $D19)-SUM($G42:BR42)))*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, $D19)-SUM($G42:BS42)))*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, $D19)-SUM($G42:BT42)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2013",null,null,null,null,{"$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>K$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G43:J43)))*IF(OFFSET($G16, -$D19, $D20)+$E20-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$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>L$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G43:K43)))*IF(OFFSET($G16, -$D19, $D20)+$E20-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$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>M$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G43:L43)))*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, $D20)-SUM($G43:M43)))*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, $D20)-SUM($G43:N43)))*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, $D20)-SUM($G43:O43)))*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, $D20)-SUM($G43:P43)))*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, $D20)-SUM($G43:Q43)))*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, $D20)-SUM($G43:R43)))*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, $D20)-SUM($G43:S43)))*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, $D20)-SUM($G43:T43)))*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, $D20)-SUM($G43:U43)))*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, $D20)-SUM($G43:V43)))*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, $D20)-SUM($G43:W43)))*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, $D20)-SUM($G43:X43)))*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, $D20)-SUM($G43:Y43)))*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, $D20)-SUM($G43:Z43)))*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, $D20)-SUM($G43:AA43)))*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, $D20)-SUM($G43:AB43)))*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, $D20)-SUM($G43:AC43)))*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, $D20)-SUM($G43:AD43)))*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, $D20)-SUM($G43:AE43)))*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, $D20)-SUM($G43:AF43)))*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, $D20)-SUM($G43:AG43)))*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, $D20)-SUM($G43:AH43)))*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, $D20)-SUM($G43:AI43)))*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, $D20)-SUM($G43:AJ43)))*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, $D20)-SUM($G43:AK43)))*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, $D20)-SUM($G43:AL43)))*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, $D20)-SUM($G43:AM43)))*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, $D20)-SUM($G43:AN43)))*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, $D20)-SUM($G43:AO43)))*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, $D20)-SUM($G43:AP43)))*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, $D20)-SUM($G43:AQ43)))*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, $D20)-SUM($G43:AR43)))*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, $D20)-SUM($G43:AS43)))*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, $D20)-SUM($G43:AT43)))*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, $D20)-SUM($G43:AU43)))*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, $D20)-SUM($G43:AV43)))*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, $D20)-SUM($G43:AW43)))*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, $D20)-SUM($G43:AX43)))*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, $D20)-SUM($G43:AY43)))*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, $D20)-SUM($G43:AZ43)))*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, $D20)-SUM($G43:BA43)))*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, $D20)-SUM($G43:BB43)))*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, $D20)-SUM($G43:BC43)))*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, $D20)-SUM($G43:BD43)))*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, $D20)-SUM($G43:BE43)))*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, $D20)-SUM($G43:BF43)))*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, $D20)-SUM($G43:BG43)))*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, $D20)-SUM($G43:BH43)))*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, $D20)-SUM($G43:BI43)))*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, $D20)-SUM($G43:BJ43)))*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, $D20)-SUM($G43:BK43)))*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, $D20)-SUM($G43:BL43)))*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, $D20)-SUM($G43:BM43)))*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, $D20)-SUM($G43:BN43)))*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, $D20)-SUM($G43:BO43)))*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, $D20)-SUM($G43:BP43)))*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, $D20)-SUM($G43:BQ43)))*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, $D20)-SUM($G43:BR43)))*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, $D20)-SUM($G43:BS43)))*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, $D20)-SUM($G43:BT43)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2014",null,null,null,null,null,{"$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>L$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G44:K44)))*IF(OFFSET($G17, -$D20, $D21)+$E21-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$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>M$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G44:L44)))*IF(OFFSET($G17, -$D20, $D21)+$E21-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$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>N$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G44:M44)))*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, $D21)-SUM($G44:N44)))*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, $D21)-SUM($G44:O44)))*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, $D21)-SUM($G44:P44)))*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, $D21)-SUM($G44:Q44)))*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, $D21)-SUM($G44:R44)))*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, $D21)-SUM($G44:S44)))*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, $D21)-SUM($G44:T44)))*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, $D21)-SUM($G44:U44)))*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, $D21)-SUM($G44:V44)))*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, $D21)-SUM($G44:W44)))*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, $D21)-SUM($G44:X44)))*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, $D21)-SUM($G44:Y44)))*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, $D21)-SUM($G44:Z44)))*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, $D21)-SUM($G44:AA44)))*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, $D21)-SUM($G44:AB44)))*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, $D21)-SUM($G44:AC44)))*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, $D21)-SUM($G44:AD44)))*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, $D21)-SUM($G44:AE44)))*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, $D21)-SUM($G44:AF44)))*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, $D21)-SUM($G44:AG44)))*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, $D21)-SUM($G44:AH44)))*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, $D21)-SUM($G44:AI44)))*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, $D21)-SUM($G44:AJ44)))*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, $D21)-SUM($G44:AK44)))*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, $D21)-SUM($G44:AL44)))*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, $D21)-SUM($G44:AM44)))*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, $D21)-SUM($G44:AN44)))*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, $D21)-SUM($G44:AO44)))*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, $D21)-SUM($G44:AP44)))*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, $D21)-SUM($G44:AQ44)))*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, $D21)-SUM($G44:AR44)))*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, $D21)-SUM($G44:AS44)))*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, $D21)-SUM($G44:AT44)))*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, $D21)-SUM($G44:AU44)))*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, $D21)-SUM($G44:AV44)))*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, $D21)-SUM($G44:AW44)))*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, $D21)-SUM($G44:AX44)))*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, $D21)-SUM($G44:AY44)))*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, $D21)-SUM($G44:AZ44)))*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, $D21)-SUM($G44:BA44)))*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, $D21)-SUM($G44:BB44)))*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, $D21)-SUM($G44:BC44)))*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, $D21)-SUM($G44:BD44)))*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, $D21)-SUM($G44:BE44)))*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, $D21)-SUM($G44:BF44)))*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, $D21)-SUM($G44:BG44)))*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, $D21)-SUM($G44:BH44)))*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, $D21)-SUM($G44:BI44)))*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, $D21)-SUM($G44:BJ44)))*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, $D21)-SUM($G44:BK44)))*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, $D21)-SUM($G44:BL44)))*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, $D21)-SUM($G44:BM44)))*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, $D21)-SUM($G44:BN44)))*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, $D21)-SUM($G44:BO44)))*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, $D21)-SUM($G44:BP44)))*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, $D21)-SUM($G44:BQ44)))*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, $D21)-SUM($G44:BR44)))*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, $D21)-SUM($G44:BS44)))*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, $D21)-SUM($G44:BT44)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2015",null,null,null,null,null,null,{"$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>M$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G45:L45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-L$5>M$5-L$5, M$5-L$5, 1))","v":-4.3149432655915268E-2},{"$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>N$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G45:M45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-M$5>N$5-M$5, N$5-M$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:N45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-N$5>O$5-N$5, O$5-N$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:O45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-O$5>P$5-O$5, P$5-O$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:P45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-P$5>Q$5-P$5, Q$5-P$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:Q45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":-2.1574716327957634E-2},{"$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, $D22)-SUM($G45:R45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-R$5>S$5-R$5, S$5-R$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:S45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-S$5>T$5-S$5, T$5-S$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:T45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-T$5>U$5-T$5, U$5-T$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:U45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-U$5>V$5-U$5, V$5-U$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:V45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-V$5>W$5-V$5, W$5-V$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:W45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-W$5>X$5-W$5, X$5-W$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:X45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-X$5>Y$5-X$5, Y$5-X$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:Y45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:Z45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AA45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AB45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AC45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AD45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AE45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AF45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AG45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AH45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AI45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":-4.3149432655915268E-2},{"$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, $D22)-SUM($G45:AJ45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":-3.4465003047046583E-2},{"$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, $D22)-SUM($G45:AK45)))*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, $D22)-SUM($G45:AL45)))*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, $D22)-SUM($G45:AM45)))*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, $D22)-SUM($G45:AN45)))*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, $D22)-SUM($G45:AO45)))*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, $D22)-SUM($G45:AP45)))*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, $D22)-SUM($G45:AQ45)))*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, $D22)-SUM($G45:AR45)))*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, $D22)-SUM($G45:AS45)))*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, $D22)-SUM($G45:AT45)))*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, $D22)-SUM($G45:AU45)))*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, $D22)-SUM($G45:AV45)))*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, $D22)-SUM($G45:AW45)))*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, $D22)-SUM($G45:AX45)))*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, $D22)-SUM($G45:AY45)))*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, $D22)-SUM($G45:AZ45)))*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, $D22)-SUM($G45:BA45)))*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, $D22)-SUM($G45:BB45)))*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, $D22)-SUM($G45:BC45)))*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, $D22)-SUM($G45:BD45)))*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, $D22)-SUM($G45:BE45)))*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, $D22)-SUM($G45:BF45)))*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, $D22)-SUM($G45:BG45)))*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, $D22)-SUM($G45:BH45)))*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, $D22)-SUM($G45:BI45)))*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, $D22)-SUM($G45:BJ45)))*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, $D22)-SUM($G45:BK45)))*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, $D22)-SUM($G45:BL45)))*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, $D22)-SUM($G45:BM45)))*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, $D22)-SUM($G45:BN45)))*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, $D22)-SUM($G45:BO45)))*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, $D22)-SUM($G45:BP45)))*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, $D22)-SUM($G45:BQ45)))*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, $D22)-SUM($G45:BR45)))*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, $D22)-SUM($G45:BS45)))*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, $D22)-SUM($G45:BT45)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2016",null,null,null,null,null,null,null,{"$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>N$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G46:M46)))*IF(OFFSET($G19, -$D22, $D23)+$E23-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$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>O$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G46:N46)))*IF(OFFSET($G19, -$D22, $D23)+$E23-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$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>P$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G46:O46)))*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, $D23)-SUM($G46:P46)))*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, $D23)-SUM($G46:Q46)))*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, $D23)-SUM($G46:R46)))*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, $D23)-SUM($G46:S46)))*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, $D23)-SUM($G46:T46)))*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, $D23)-SUM($G46:U46)))*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, $D23)-SUM($G46:V46)))*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, $D23)-SUM($G46:W46)))*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, $D23)-SUM($G46:X46)))*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, $D23)-SUM($G46:Y46)))*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, $D23)-SUM($G46:Z46)))*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, $D23)-SUM($G46:AA46)))*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, $D23)-SUM($G46:AB46)))*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, $D23)-SUM($G46:AC46)))*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, $D23)-SUM($G46:AD46)))*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, $D23)-SUM($G46:AE46)))*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, $D23)-SUM($G46:AF46)))*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, $D23)-SUM($G46:AG46)))*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, $D23)-SUM($G46:AH46)))*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, $D23)-SUM($G46:AI46)))*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, $D23)-SUM($G46:AJ46)))*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, $D23)-SUM($G46:AK46)))*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, $D23)-SUM($G46:AL46)))*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, $D23)-SUM($G46:AM46)))*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, $D23)-SUM($G46:AN46)))*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, $D23)-SUM($G46:AO46)))*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, $D23)-SUM($G46:AP46)))*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, $D23)-SUM($G46:AQ46)))*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, $D23)-SUM($G46:AR46)))*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, $D23)-SUM($G46:AS46)))*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, $D23)-SUM($G46:AT46)))*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, $D23)-SUM($G46:AU46)))*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, $D23)-SUM($G46:AV46)))*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, $D23)-SUM($G46:AW46)))*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, $D23)-SUM($G46:AX46)))*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, $D23)-SUM($G46:AY46)))*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, $D23)-SUM($G46:AZ46)))*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, $D23)-SUM($G46:BA46)))*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, $D23)-SUM($G46:BB46)))*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, $D23)-SUM($G46:BC46)))*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, $D23)-SUM($G46:BD46)))*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, $D23)-SUM($G46:BE46)))*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, $D23)-SUM($G46:BF46)))*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, $D23)-SUM($G46:BG46)))*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, $D23)-SUM($G46:BH46)))*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, $D23)-SUM($G46:BI46)))*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, $D23)-SUM($G46:BJ46)))*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, $D23)-SUM($G46:BK46)))*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, $D23)-SUM($G46:BL46)))*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, $D23)-SUM($G46:BM46)))*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, $D23)-SUM($G46:BN46)))*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, $D23)-SUM($G46:BO46)))*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, $D23)-SUM($G46:BP46)))*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, $D23)-SUM($G46:BQ46)))*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, $D23)-SUM($G46:BR46)))*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, $D23)-SUM($G46:BS46)))*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, $D23)-SUM($G46:BT46)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2017",null,null,null,null,null,null,null,null,{"$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>O$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G47:N47)))*IF(OFFSET($G20, -$D23, $D24)+$E24-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$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>P$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G47:O47)))*IF(OFFSET($G20, -$D23, $D24)+$E24-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$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>Q$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G47:P47)))*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, $D24)-SUM($G47:Q47)))*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, $D24)-SUM($G47:R47)))*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, $D24)-SUM($G47:S47)))*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, $D24)-SUM($G47:T47)))*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, $D24)-SUM($G47:U47)))*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, $D24)-SUM($G47:V47)))*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, $D24)-SUM($G47:W47)))*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, $D24)-SUM($G47:X47)))*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, $D24)-SUM($G47:Y47)))*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, $D24)-SUM($G47:Z47)))*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, $D24)-SUM($G47:AA47)))*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, $D24)-SUM($G47:AB47)))*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, $D24)-SUM($G47:AC47)))*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, $D24)-SUM($G47:AD47)))*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, $D24)-SUM($G47:AE47)))*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, $D24)-SUM($G47:AF47)))*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, $D24)-SUM($G47:AG47)))*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, $D24)-SUM($G47:AH47)))*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, $D24)-SUM($G47:AI47)))*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, $D24)-SUM($G47:AJ47)))*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, $D24)-SUM($G47:AK47)))*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, $D24)-SUM($G47:AL47)))*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, $D24)-SUM($G47:AM47)))*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, $D24)-SUM($G47:AN47)))*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, $D24)-SUM($G47:AO47)))*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, $D24)-SUM($G47:AP47)))*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, $D24)-SUM($G47:AQ47)))*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, $D24)-SUM($G47:AR47)))*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, $D24)-SUM($G47:AS47)))*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, $D24)-SUM($G47:AT47)))*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, $D24)-SUM($G47:AU47)))*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, $D24)-SUM($G47:AV47)))*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, $D24)-SUM($G47:AW47)))*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, $D24)-SUM($G47:AX47)))*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, $D24)-SUM($G47:AY47)))*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, $D24)-SUM($G47:AZ47)))*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, $D24)-SUM($G47:BA47)))*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, $D24)-SUM($G47:BB47)))*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, $D24)-SUM($G47:BC47)))*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, $D24)-SUM($G47:BD47)))*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, $D24)-SUM($G47:BE47)))*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, $D24)-SUM($G47:BF47)))*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, $D24)-SUM($G47:BG47)))*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, $D24)-SUM($G47:BH47)))*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, $D24)-SUM($G47:BI47)))*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, $D24)-SUM($G47:BJ47)))*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, $D24)-SUM($G47:BK47)))*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, $D24)-SUM($G47:BL47)))*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, $D24)-SUM($G47:BM47)))*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, $D24)-SUM($G47:BN47)))*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, $D24)-SUM($G47:BO47)))*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, $D24)-SUM($G47:BP47)))*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, $D24)-SUM($G47:BQ47)))*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, $D24)-SUM($G47:BR47)))*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, $D24)-SUM($G47:BS47)))*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, $D24)-SUM($G47:BT47)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$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>P$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G48:O48)))*IF(OFFSET($G21, -$D24, $D25)+$E25-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$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>Q$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G48:P48)))*IF(OFFSET($G21, -$D24, $D25)+$E25-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$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>R$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G48:Q48)))*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, $D25)-SUM($G48:R48)))*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, $D25)-SUM($G48:S48)))*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, $D25)-SUM($G48:T48)))*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, $D25)-SUM($G48:U48)))*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, $D25)-SUM($G48:V48)))*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, $D25)-SUM($G48:W48)))*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, $D25)-SUM($G48:X48)))*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, $D25)-SUM($G48:Y48)))*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, $D25)-SUM($G48:Z48)))*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, $D25)-SUM($G48:AA48)))*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, $D25)-SUM($G48:AB48)))*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, $D25)-SUM($G48:AC48)))*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, $D25)-SUM($G48:AD48)))*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, $D25)-SUM($G48:AE48)))*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, $D25)-SUM($G48:AF48)))*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, $D25)-SUM($G48:AG48)))*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, $D25)-SUM($G48:AH48)))*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, $D25)-SUM($G48:AI48)))*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, $D25)-SUM($G48:AJ48)))*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, $D25)-SUM($G48:AK48)))*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, $D25)-SUM($G48:AL48)))*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, $D25)-SUM($G48:AM48)))*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, $D25)-SUM($G48:AN48)))*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, $D25)-SUM($G48:AO48)))*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, $D25)-SUM($G48:AP48)))*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, $D25)-SUM($G48:AQ48)))*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, $D25)-SUM($G48:AR48)))*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, $D25)-SUM($G48:AS48)))*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, $D25)-SUM($G48:AT48)))*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, $D25)-SUM($G48:AU48)))*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, $D25)-SUM($G48:AV48)))*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, $D25)-SUM($G48:AW48)))*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, $D25)-SUM($G48:AX48)))*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, $D25)-SUM($G48:AY48)))*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, $D25)-SUM($G48:AZ48)))*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, $D25)-SUM($G48:BA48)))*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, $D25)-SUM($G48:BB48)))*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, $D25)-SUM($G48:BC48)))*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, $D25)-SUM($G48:BD48)))*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, $D25)-SUM($G48:BE48)))*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, $D25)-SUM($G48:BF48)))*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, $D25)-SUM($G48:BG48)))*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, $D25)-SUM($G48:BH48)))*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, $D25)-SUM($G48:BI48)))*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, $D25)-SUM($G48:BJ48)))*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, $D25)-SUM($G48:BK48)))*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, $D25)-SUM($G48:BL48)))*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, $D25)-SUM($G48:BM48)))*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, $D25)-SUM($G48:BN48)))*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, $D25)-SUM($G48:BO48)))*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, $D25)-SUM($G48:BP48)))*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, $D25)-SUM($G48:BQ48)))*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, $D25)-SUM($G48:BR48)))*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, $D25)-SUM($G48:BS48)))*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, $D25)-SUM($G48:BT48)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2019",null,null,null,null,null,null,null,null,null,null,{"$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>Q$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G49:P49)))*IF(OFFSET($G22, -$D25, $D26)+$E26-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$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>R$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G49:Q49)))*IF(OFFSET($G22, -$D25, $D26)+$E26-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$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>S$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G49:R49)))*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, $D26)-SUM($G49:S49)))*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, $D26)-SUM($G49:T49)))*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, $D26)-SUM($G49:U49)))*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, $D26)-SUM($G49:V49)))*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, $D26)-SUM($G49:W49)))*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, $D26)-SUM($G49:X49)))*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, $D26)-SUM($G49:Y49)))*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, $D26)-SUM($G49:Z49)))*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, $D26)-SUM($G49:AA49)))*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, $D26)-SUM($G49:AB49)))*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, $D26)-SUM($G49:AC49)))*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, $D26)-SUM($G49:AD49)))*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, $D26)-SUM($G49:AE49)))*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, $D26)-SUM($G49:AF49)))*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, $D26)-SUM($G49:AG49)))*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, $D26)-SUM($G49:AH49)))*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, $D26)-SUM($G49:AI49)))*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, $D26)-SUM($G49:AJ49)))*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, $D26)-SUM($G49:AK49)))*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, $D26)-SUM($G49:AL49)))*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, $D26)-SUM($G49:AM49)))*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, $D26)-SUM($G49:AN49)))*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, $D26)-SUM($G49:AO49)))*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, $D26)-SUM($G49:AP49)))*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, $D26)-SUM($G49:AQ49)))*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, $D26)-SUM($G49:AR49)))*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, $D26)-SUM($G49:AS49)))*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, $D26)-SUM($G49:AT49)))*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, $D26)-SUM($G49:AU49)))*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, $D26)-SUM($G49:AV49)))*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, $D26)-SUM($G49:AW49)))*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, $D26)-SUM($G49:AX49)))*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, $D26)-SUM($G49:AY49)))*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, $D26)-SUM($G49:AZ49)))*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, $D26)-SUM($G49:BA49)))*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, $D26)-SUM($G49:BB49)))*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, $D26)-SUM($G49:BC49)))*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, $D26)-SUM($G49:BD49)))*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, $D26)-SUM($G49:BE49)))*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, $D26)-SUM($G49:BF49)))*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, $D26)-SUM($G49:BG49)))*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, $D26)-SUM($G49:BH49)))*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, $D26)-SUM($G49:BI49)))*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, $D26)-SUM($G49:BJ49)))*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, $D26)-SUM($G49:BK49)))*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, $D26)-SUM($G49:BL49)))*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, $D26)-SUM($G49:BM49)))*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, $D26)-SUM($G49:BN49)))*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, $D26)-SUM($G49:BO49)))*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, $D26)-SUM($G49:BP49)))*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, $D26)-SUM($G49:BQ49)))*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, $D26)-SUM($G49:BR49)))*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, $D26)-SUM($G49:BS49)))*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, $D26)-SUM($G49:BT49)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>R$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:Q50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":-0.5114543526291202},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>S$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:R50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-R$5>S$5-R$5, S$5-R$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>T$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:S50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-S$5>T$5-S$5, T$5-S$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>U$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:T50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-T$5>U$5-T$5, U$5-T$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>V$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:U50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-U$5>V$5-U$5, V$5-U$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>W$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:V50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-V$5>W$5-V$5, W$5-V$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>X$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:W50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-W$5>X$5-W$5, X$5-W$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>Y$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:X50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-X$5>Y$5-X$5, Y$5-X$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>Z$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:Y50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AA$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:Z50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AB$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AA50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AC$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AB50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AD$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AC50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AE$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AD50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AF$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AE50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AG$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AF50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AH$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AG50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AI$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AH50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AJ$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AI50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AK$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AJ50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AL$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AK50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":-1.0229087052582404},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AM$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AL50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":-4.179221893970464E-3},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AN$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AM50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AO$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AN50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AP$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AO50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AQ$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AP50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AR$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AQ50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AS$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AR50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AT$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AS50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AU$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AT50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AV$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AU50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AW$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AV50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AX$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AW50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AY$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AX50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>AZ$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AY50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BA$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:AZ50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BB$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BA50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BC$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BB50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BD$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BC50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BE$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BD50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BF$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BE50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BG$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BF50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BH$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BG50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BI$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BH50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BJ$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BI50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BK$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BJ50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BL$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BK50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BM$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BL50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BN$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BM50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BO$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BN50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BP$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BO50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BQ$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BP50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BR$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BQ50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BS$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BR50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BT$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BS50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G22, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=0, OFFSET($G23, -$D26, $D27)=\"n/a\"), 0, (IF(OFFSET($G23, -$D26, $D27)+$E27>BU$5, IFERROR(OFFSET($G22, -$D26, $D27)/OFFSET($G23, -$D26, $D27), 0), OFFSET($G22, -$D26, $D27)-SUM($G50:BT50)))*IF(OFFSET($G23, -$D26, $D27)+$E27-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>S$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:R51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-R$5>S$5-R$5, S$5-R$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>T$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:S51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-S$5>T$5-S$5, T$5-S$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>U$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:T51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-T$5>U$5-T$5, U$5-T$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>V$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:U51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-U$5>V$5-U$5, V$5-U$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>W$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:V51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-V$5>W$5-V$5, W$5-V$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>X$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:W51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-W$5>X$5-W$5, X$5-W$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>Y$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:X51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-X$5>Y$5-X$5, Y$5-X$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>Z$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:Y51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AA$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:Z51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AB$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AA51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AC$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AB51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AD$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AC51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AE$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AD51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AF$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AE51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AG$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AF51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AH$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AG51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AI$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AH51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AJ$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AI51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AK$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AJ51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AL$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AK51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AM$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AL51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AN$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AM51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AO$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AN51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AP$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AO51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AQ$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AP51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AR$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AQ51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AS$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AR51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AT$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AS51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AU$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AT51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AV$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AU51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AW$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AV51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AX$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AW51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AY$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AX51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>AZ$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AY51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BA$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:AZ51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BB$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BA51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BC$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BB51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BD$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BC51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":-0.63172367877640156},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BE$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BD51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":-1.2351699442746167E-2},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BF$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BE51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BG$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BF51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BH$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BG51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BI$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BH51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BJ$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BI51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BK$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BJ51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BL$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BK51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BM$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BL51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BN$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BM51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BO$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BN51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BP$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BO51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BQ$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BP51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BR$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BQ51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BS$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BR51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BT$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BS51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G23, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=0, OFFSET($G24, -$D27, $D28)=\"n/a\"), 0, (IF(OFFSET($G24, -$D27, $D28)+$E28>BU$5, IFERROR(OFFSET($G23, -$D27, $D28)/OFFSET($G24, -$D27, $D28), 0), OFFSET($G23, -$D27, $D28)-SUM($G51:BT51)))*IF(OFFSET($G24, -$D27, $D28)+$E28-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>T$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:S52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>U$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:T52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>V$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:U52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>W$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:V52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>X$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:W52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>Y$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:X52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>Z$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:Y52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AA$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:Z52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AB$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AA52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AC$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AB52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AD$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AC52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AE$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AD52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AF$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AE52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AG$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AF52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AH$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AG52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AI$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AH52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AJ$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AI52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AK$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AJ52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AL$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AK52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AM$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AL52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AN$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AM52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AO$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AN52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AP$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AO52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AQ$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AP52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AR$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AQ52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AS$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AR52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AT$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AS52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AU$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AT52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AV$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AU52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AW$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AV52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AX$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AW52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AY$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AX52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>AZ$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AY52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BA$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:AZ52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BB$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BA52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BC$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BB52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BD$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BC52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BE$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BD52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BF$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BE52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BG$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BF52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BH$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BG52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BI$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BH52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BJ$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BI52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BK$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BJ52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BL$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BK52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BM$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BL52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BN$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BM52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BO$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BN52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BP$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BO52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BQ$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BP52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BR$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BQ52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BS$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BR52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BT$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BS52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G24, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=0, OFFSET($G25, -$D28, $D29)=\"n/a\"), 0, (IF(OFFSET($G25, -$D28, $D29)+$E29>BU$5, IFERROR(OFFSET($G24, -$D28, $D29)/OFFSET($G25, -$D28, $D29), 0), OFFSET($G24, -$D28, $D29)-SUM($G52:BT52)))*IF(OFFSET($G25, -$D28, $D29)+$E29-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>U$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:T53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>V$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:U53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>W$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:V53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>X$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:W53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>Y$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:X53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>Z$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:Y53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AA$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:Z53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AB$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AA53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AC$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AB53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AD$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AC53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AE$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AD53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AF$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AE53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AG$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AF53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AH$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AG53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AI$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AH53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AJ$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AI53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AK$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AJ53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AL$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AK53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AM$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AL53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AN$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AM53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AO$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AN53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AP$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AO53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AQ$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AP53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AR$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AQ53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AS$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AR53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AT$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AS53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AU$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AT53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AV$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AU53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AW$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AV53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AX$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AW53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AY$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AX53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>AZ$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AY53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BA$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:AZ53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BB$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BA53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BC$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BB53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BD$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BC53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BE$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BD53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BF$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BE53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BG$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BF53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BH$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BG53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BI$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BH53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BJ$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BI53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BK$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BJ53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BL$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BK53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BM$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BL53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BN$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BM53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BO$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BN53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BP$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BO53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BQ$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BP53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BR$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BQ53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BS$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BR53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BT$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BS53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G25, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=0, OFFSET($G26, -$D29, $D30)=\"n/a\"), 0, (IF(OFFSET($G26, -$D29, $D30)+$E30>BU$5, IFERROR(OFFSET($G25, -$D29, $D30)/OFFSET($G26, -$D29, $D30), 0), OFFSET($G25, -$D29, $D30)-SUM($G53:BT53)))*IF(OFFSET($G26, -$D29, $D30)+$E30-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>V$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:U54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>W$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:V54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>X$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:W54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>Y$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:X54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>Z$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:Y54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AA$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:Z54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AB$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AA54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AC$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AB54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AD$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AC54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AE$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AD54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AF$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AE54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AG$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AF54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AH$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AG54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AI$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AH54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AJ$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AI54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AK$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AJ54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AL$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AK54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AM$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AL54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AN$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AM54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AO$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AN54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AP$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AO54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AQ$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AP54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AR$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AQ54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AS$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AR54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AT$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AS54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AU$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AT54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AV$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AU54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AW$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AV54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AX$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AW54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AY$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AX54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>AZ$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AY54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BA$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:AZ54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BB$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BA54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BC$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BB54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BD$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BC54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BE$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BD54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BF$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BE54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BG$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BF54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BH$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BG54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BI$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BH54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BJ$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BI54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BK$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BJ54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BL$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BK54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BM$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BL54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BN$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BM54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BO$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BN54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BP$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BO54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BQ$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BP54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BR$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BQ54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BS$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BR54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BT$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BS54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G26, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=0, OFFSET($G27, -$D30, $D31)=\"n/a\"), 0, (IF(OFFSET($G27, -$D30, $D31)+$E31>BU$5, IFERROR(OFFSET($G26, -$D30, $D31)/OFFSET($G27, -$D30, $D31), 0), OFFSET($G26, -$D30, $D31)-SUM($G54:BT54)))*IF(OFFSET($G27, -$D30, $D31)+$E31-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>W$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:V55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>X$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:W55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>Y$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:X55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>Z$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:Y55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AA$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:Z55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AB$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AA55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AC$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AB55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AD$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AC55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AE$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AD55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AF$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AE55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AG$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AF55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AH$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AG55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AI$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AH55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AJ$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AI55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AK$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AJ55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AL$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AK55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AM$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AL55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AN$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AM55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AO$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AN55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AP$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AO55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AQ$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AP55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AR$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AQ55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AS$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AR55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AT$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AS55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AU$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AT55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AV$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AU55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AW$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AV55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AX$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AW55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AY$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AX55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>AZ$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AY55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BA$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:AZ55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BB$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BA55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BC$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BB55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BD$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BC55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BE$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BD55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BF$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BE55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BG$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BF55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BH$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BG55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BI$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BH55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BJ$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BI55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BK$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BJ55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BL$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BK55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BM$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BL55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BN$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BM55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BO$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BN55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BP$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BO55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BQ$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BP55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BR$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BQ55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BS$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BR55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BT$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BS55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G27, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=0, OFFSET($G28, -$D31, $D32)=\"n/a\"), 0, (IF(OFFSET($G28, -$D31, $D32)+$E32>BU$5, IFERROR(OFFSET($G27, -$D31, $D32)/OFFSET($G28, -$D31, $D32), 0), OFFSET($G27, -$D31, $D32)-SUM($G55:BT55)))*IF(OFFSET($G28, -$D31, $D32)+$E32-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>X$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:W56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>Y$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:X56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>Z$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:Y56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AA$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:Z56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AB$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AA56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AC$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AB56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AD$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AC56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AE$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AD56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AF$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AE56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AG$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AF56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AH$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AG56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AI$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AH56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AJ$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AI56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AK$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AJ56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AL$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AK56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AM$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AL56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AN$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AM56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AO$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AN56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AP$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AO56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AQ$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AP56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AR$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AQ56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AS$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AR56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AT$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AS56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AU$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AT56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AV$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AU56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AW$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AV56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AX$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AW56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AY$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AX56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>AZ$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AY56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BA$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:AZ56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BB$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BA56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BC$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BB56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BD$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BC56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BE$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BD56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BF$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BE56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BG$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BF56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BH$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BG56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BI$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BH56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BJ$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BI56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BK$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BJ56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BL$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BK56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BM$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BL56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BN$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BM56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BO$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BN56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BP$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BO56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BQ$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BP56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BR$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BQ56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BS$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BR56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BT$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BS56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G28, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=0, OFFSET($G29, -$D32, $D33)=\"n/a\"), 0, (IF(OFFSET($G29, -$D32, $D33)+$E33>BU$5, IFERROR(OFFSET($G28, -$D32, $D33)/OFFSET($G29, -$D32, $D33), 0), OFFSET($G28, -$D32, $D33)-SUM($G56:BT56)))*IF(OFFSET($G29, -$D32, $D33)+$E33-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E7, 'RAB input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":"Subtransmission - depreciation"},null,{"$f":"SUM(H17:H56)","v":6.84850116405884},7.3523148303794628,8.3209087841799665,9.6856166894279312,11.008096102711958,11.233836924147683,11.836245273098275,12.443666880241503,13.36688082116232,14.582247465680432,7.6299020204259156,15.147505246085817,16.662047752835761,18.191089373258777,19.134991266026795,20.207471330374197,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.376403072000066,21.216633025390458,14.571051340597148,15.589780823961418,{"$f":"SUM(AN17:AN56)","v":15.593960045855388},15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.593960045855388,15.617387795493448,15.388908711971206,14.652704901910601,13.486053972386323,12.761832292454026,11.955071408570914,11.718884605004746,11.113969626957795,10.348651852925807,9.2793615602062935,7.8214455977325184,6.121788879437327,4.6072463726874506,3.0782047522644627,2.1343028594964366,1.0618227951490198,0,0,0,{"$f":"SUM(BT17:BT56)","v":0},{"$f":"SUM(BU17:BU56)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E60","v":"Asset class 2"},{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E60, 'RAB input'!$D$27:$D$76, 0))","v":"Distribution system assets"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$27:$G$76, $E60)/'RAB input'!G$15","v":1751.8018003116877},{"$f":"(INDEX('RAB input'!H$27:H$76,$E60)-INDEX('RAB input'!H$81:H$130,$E60)-INDEX('RAB input'!H$135:H$184,$E60))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":188.34463884995122},{"$f":"(INDEX('RAB input'!I$27:I$76,$E60)-INDEX('RAB input'!I$81:I$130,$E60)-INDEX('RAB input'!I$135:I$184,$E60))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":202.12464897667002},{"$f":"(INDEX('RAB input'!J$27:J$76,$E60)-INDEX('RAB input'!J$81:J$130,$E60)-INDEX('RAB input'!J$135:J$184,$E60))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":232.36006200267539},{"$f":"(INDEX('RAB input'!K$27:K$76,$E60)-INDEX('RAB input'!K$81:K$130,$E60)-INDEX('RAB input'!K$135:K$184,$E60))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":265.70860609315577},{"$f":"(INDEX('RAB input'!L$27:L$76,$E60)-INDEX('RAB input'!L$81:L$130,$E60)-INDEX('RAB input'!L$135:L$184,$E60))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":239.78109279176761},{"$f":"(INDEX('RAB input'!M$27:M$76,$E60)-INDEX('RAB input'!M$81:M$130,$E60)-INDEX('RAB input'!M$135:M$184,$E60))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":200.75909063519802},{"$f":"(INDEX('RAB input'!N$27:N$76,$E60)-INDEX('RAB input'!N$81:N$130,$E60)-INDEX('RAB input'!N$135:N$184,$E60))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":200.97516851913321},{"$f":"(INDEX('RAB input'!O$27:O$76,$E60)-INDEX('RAB input'!O$81:O$130,$E60)-INDEX('RAB input'!O$135:O$184,$E60))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":207.90479918095735},{"$f":"(INDEX('RAB input'!P$27:P$76,$E60)-INDEX('RAB input'!P$81:P$130,$E60)-INDEX('RAB input'!P$135:P$184,$E60))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":174.62191354588566},{"$f":"(INDEX('RAB input'!Q$27:Q$76,$E60)-INDEX('RAB input'!Q$81:Q$130,$E60)-INDEX('RAB input'!Q$135:Q$184,$E60))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":136.97173494547889},{"$f":"(INDEX('RAB input'!R$27:R$76,$E60)-INDEX('RAB input'!R$81:R$130,$E60)-INDEX('RAB input'!R$135:R$184,$E60))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":69.407606704165104},{"$f":"(INDEX('RAB input'!S$27:S$76,$E60)-INDEX('RAB input'!S$81:S$130,$E60)-INDEX('RAB input'!S$135:S$184,$E60))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":114.87968050157961},{"$f":"(INDEX('RAB input'!T$27:T$76,$E60)-INDEX('RAB input'!T$81:T$130,$E60)-INDEX('RAB input'!T$135:T$184,$E60))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":126.65553305607686},{"$f":"(INDEX('RAB input'!U$27:U$76,$E60)-INDEX('RAB input'!U$81:U$130,$E60)-INDEX('RAB input'!U$135:U$184,$E60))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":161.72473018357849},{"$f":"(INDEX('RAB input'!V$27:V$76,$E60)-INDEX('RAB input'!V$81:V$130,$E60)-INDEX('RAB input'!V$135:V$184,$E60))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":174.28366824136367},{"$f":"(INDEX('RAB input'!W$27:W$76,$E60)-INDEX('RAB input'!W$81:W$130,$E60)-INDEX('RAB input'!W$135:W$184,$E60))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":168.13605707585452},{"$f":"(INDEX('RAB input'!X$27:X$76,$E60)-INDEX('RAB input'!X$81:X$130,$E60)-INDEX('RAB input'!X$135:X$184,$E60))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$27:Y$76,$E60)-INDEX('RAB input'!Y$81:Y$130,$E60)-INDEX('RAB input'!Y$135:Y$184,$E60))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$27:Z$76,$E60)-INDEX('RAB input'!Z$81:Z$130,$E60)-INDEX('RAB input'!Z$135:Z$184,$E60))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$27:AA$76,$E60)-INDEX('RAB input'!AA$81:AA$130,$E60)-INDEX('RAB input'!AA$135:AA$184,$E60))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$27:AB$76,$E60)-INDEX('RAB input'!AB$81:AB$130,$E60)-INDEX('RAB input'!AB$135:AB$184,$E60))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$27:AC$76,$E60)-INDEX('RAB input'!AC$81:AC$130,$E60)-INDEX('RAB input'!AC$135:AC$184,$E60))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$27:AD$76,$E60)-INDEX('RAB input'!AD$81:AD$130,$E60)-INDEX('RAB input'!AD$135:AD$184,$E60))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$27:AE$76,$E60)-INDEX('RAB input'!AE$81:AE$130,$E60)-INDEX('RAB input'!AE$135:AE$184,$E60))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$27:AF$76,$E60)-INDEX('RAB input'!AF$81:AF$130,$E60)-INDEX('RAB input'!AF$135:AF$184,$E60))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$27:AG$76,$E60)-INDEX('RAB input'!AG$81:AG$130,$E60)-INDEX('RAB input'!AG$135:AG$184,$E60))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$27:AH$76,$E60)-INDEX('RAB input'!AH$81:AH$130,$E60)-INDEX('RAB input'!AH$135:AH$184,$E60))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$27:AI$76,$E60)-INDEX('RAB input'!AI$81:AI$130,$E60)-INDEX('RAB input'!AI$135:AI$184,$E60))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$27:AJ$76,$E60)-INDEX('RAB input'!AJ$81:AJ$130,$E60)-INDEX('RAB input'!AJ$135:AJ$184,$E60))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$27:AK$76,$E60)-INDEX('RAB input'!AK$81:AK$130,$E60)-INDEX('RAB input'!AK$135:AK$184,$E60))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$27:AL$76,$E60)-INDEX('RAB input'!AL$81:AL$130,$E60)-INDEX('RAB input'!AL$135:AL$184,$E60))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$27:AM$76,$E60)-INDEX('RAB input'!AM$81:AM$130,$E60)-INDEX('RAB input'!AM$135:AM$184,$E60))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$27:AN$76,$E60)-INDEX('RAB input'!AN$81:AN$130,$E60)-INDEX('RAB input'!AN$135:AN$184,$E60))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$27:AO$76,$E60)-INDEX('RAB input'!AO$81:AO$130,$E60)-INDEX('RAB input'!AO$135:AO$184,$E60))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$27:AP$76,$E60)-INDEX('RAB input'!AP$81:AP$130,$E60)-INDEX('RAB input'!AP$135:AP$184,$E60))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$27:AQ$76,$E60)-INDEX('RAB input'!AQ$81:AQ$130,$E60)-INDEX('RAB input'!AQ$135:AQ$184,$E60))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$27:AR$76,$E60)-INDEX('RAB input'!AR$81:AR$130,$E60)-INDEX('RAB input'!AR$135:AR$184,$E60))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$27:AS$76,$E60)-INDEX('RAB input'!AS$81:AS$130,$E60)-INDEX('RAB input'!AS$135:AS$184,$E60))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$27:AT$76,$E60)-INDEX('RAB input'!AT$81:AT$130,$E60)-INDEX('RAB input'!AT$135:AT$184,$E60))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$27:AU$76,$E60)-INDEX('RAB input'!AU$81:AU$130,$E60)-INDEX('RAB input'!AU$135:AU$184,$E60))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$27:AV$76,$E60)-INDEX('RAB input'!AV$81:AV$130,$E60)-INDEX('RAB input'!AV$135:AV$184,$E60))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$27:AW$76,$E60)-INDEX('RAB input'!AW$81:AW$130,$E60)-INDEX('RAB input'!AW$135:AW$184,$E60))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$27:AX$76,$E60)-INDEX('RAB input'!AX$81:AX$130,$E60)-INDEX('RAB input'!AX$135:AX$184,$E60))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$27:AY$76,$E60)-INDEX('RAB input'!AY$81:AY$130,$E60)-INDEX('RAB input'!AY$135:AY$184,$E60))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$27:AZ$76,$E60)-INDEX('RAB input'!AZ$81:AZ$130,$E60)-INDEX('RAB input'!AZ$135:AZ$184,$E60))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$27:BA$76,$E60)-INDEX('RAB input'!BA$81:BA$130,$E60)-INDEX('RAB input'!BA$135:BA$184,$E60))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$27:BB$76,$E60)-INDEX('RAB input'!BB$81:BB$130,$E60)-INDEX('RAB input'!BB$135:BB$184,$E60))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$27:BC$76,$E60)-INDEX('RAB input'!BC$81:BC$130,$E60)-INDEX('RAB input'!BC$135:BC$184,$E60))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$27:BD$76,$E60)-INDEX('RAB input'!BD$81:BD$130,$E60)-INDEX('RAB input'!BD$135:BD$184,$E60))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$27:BE$76,$E60)-INDEX('RAB input'!BE$81:BE$130,$E60)-INDEX('RAB input'!BE$135:BE$184,$E60))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$27:BF$76,$E60)-INDEX('RAB input'!BF$81:BF$130,$E60)-INDEX('RAB input'!BF$135:BF$184,$E60))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$27:BG$76,$E60)-INDEX('RAB input'!BG$81:BG$130,$E60)-INDEX('RAB input'!BG$135:BG$184,$E60))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$27:BH$76,$E60)-INDEX('RAB input'!BH$81:BH$130,$E60)-INDEX('RAB input'!BH$135:BH$184,$E60))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$27:BI$76,$E60)-INDEX('RAB input'!BI$81:BI$130,$E60)-INDEX('RAB input'!BI$135:BI$184,$E60))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$27:BJ$76,$E60)-INDEX('RAB input'!BJ$81:BJ$130,$E60)-INDEX('RAB input'!BJ$135:BJ$184,$E60))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$27:BK$76,$E60)-INDEX('RAB input'!BK$81:BK$130,$E60)-INDEX('RAB input'!BK$135:BK$184,$E60))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$27:BL$76,$E60)-INDEX('RAB input'!BL$81:BL$130,$E60)-INDEX('RAB input'!BL$135:BL$184,$E60))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$27:BM$76,$E60)-INDEX('RAB input'!BM$81:BM$130,$E60)-INDEX('RAB input'!BM$135:BM$184,$E60))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$27:BN$76,$E60)-INDEX('RAB input'!BN$81:BN$130,$E60)-INDEX('RAB input'!BN$135:BN$184,$E60))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$27:BO$76,$E60)-INDEX('RAB input'!BO$81:BO$130,$E60)-INDEX('RAB input'!BO$135:BO$184,$E60))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$27:BP$76,$E60)-INDEX('RAB input'!BP$81:BP$130,$E60)-INDEX('RAB input'!BP$135:BP$184,$E60))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$27:BQ$76,$E60)-INDEX('RAB input'!BQ$81:BQ$130,$E60)-INDEX('RAB input'!BQ$135:BQ$184,$E60))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$27:BR$76,$E60)-INDEX('RAB input'!BR$81:BR$130,$E60)-INDEX('RAB input'!BR$135:BR$184,$E60))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$27:BS$76,$E60)-INDEX('RAB input'!BS$81:BS$130,$E60)-INDEX('RAB input'!BS$135:BS$184,$E60))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$27:BT$76,$E60)-INDEX('RAB input'!BT$81:BT$130,$E60)-INDEX('RAB input'!BT$135:BT$184,$E60))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$27:BU$76,$E60)-INDEX('RAB input'!BU$81:BU$130,$E60)-INDEX('RAB input'!BU$135:BU$184,$E60))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$189:$G$238, $E60)=\"\", IF($G60=0, 0, F61), INDEX('RAB input'!$G$189:$G$238, $E60))","v":29.079692831606991},{"$f":"IF(INDEX('RAB input'!H$189:H$238, $E60)=\"\", G61, INDEX('RAB input'!H$189:H$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!I$189:I$238, $E60)=\"\", H61, INDEX('RAB input'!I$189:I$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!J$189:J$238, $E60)=\"\", I61, INDEX('RAB input'!J$189:J$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!K$189:K$238, $E60)=\"\", J61, INDEX('RAB input'!K$189:K$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!L$189:L$238, $E60)=\"\", K61, INDEX('RAB input'!L$189:L$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!M$189:M$238, $E60)=\"\", L61, INDEX('RAB input'!M$189:M$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!N$189:N$238, $E60)=\"\", M61, INDEX('RAB input'!N$189:N$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!O$189:O$238, $E60)=\"\", N61, INDEX('RAB input'!O$189:O$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!P$189:P$238, $E60)=\"\", O61, INDEX('RAB input'!P$189:P$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!Q$189:Q$238, $E60)=\"\", P61, INDEX('RAB input'!Q$189:Q$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!R$189:R$238, $E60)=\"\", Q61, INDEX('RAB input'!R$189:R$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!S$189:S$238, $E60)=\"\", R61, INDEX('RAB input'!S$189:S$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!T$189:T$238, $E60)=\"\", S61, INDEX('RAB input'!T$189:T$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!U$189:U$238, $E60)=\"\", T61, INDEX('RAB input'!U$189:U$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!V$189:V$238, $E60)=\"\", U61, INDEX('RAB input'!V$189:V$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!W$189:W$238, $E60)=\"\", V61, INDEX('RAB input'!W$189:W$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!X$189:X$238, $E60)=\"\", W61, INDEX('RAB input'!X$189:X$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!Y$189:Y$238, $E60)=\"\", X61, INDEX('RAB input'!Y$189:Y$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!Z$189:Z$238, $E60)=\"\", Y61, INDEX('RAB input'!Z$189:Z$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AA$189:AA$238, $E60)=\"\", Z61, INDEX('RAB input'!AA$189:AA$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AB$189:AB$238, $E60)=\"\", AA61, INDEX('RAB input'!AB$189:AB$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AC$189:AC$238, $E60)=\"\", AB61, INDEX('RAB input'!AC$189:AC$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AD$189:AD$238, $E60)=\"\", AC61, INDEX('RAB input'!AD$189:AD$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AE$189:AE$238, $E60)=\"\", AD61, INDEX('RAB input'!AE$189:AE$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AF$189:AF$238, $E60)=\"\", AE61, INDEX('RAB input'!AF$189:AF$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AG$189:AG$238, $E60)=\"\", AF61, INDEX('RAB input'!AG$189:AG$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AH$189:AH$238, $E60)=\"\", AG61, INDEX('RAB input'!AH$189:AH$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AI$189:AI$238, $E60)=\"\", AH61, INDEX('RAB input'!AI$189:AI$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AJ$189:AJ$238, $E60)=\"\", AI61, INDEX('RAB input'!AJ$189:AJ$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AK$189:AK$238, $E60)=\"\", AJ61, INDEX('RAB input'!AK$189:AK$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AL$189:AL$238, $E60)=\"\", AK61, INDEX('RAB input'!AL$189:AL$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AM$189:AM$238, $E60)=\"\", AL61, INDEX('RAB input'!AM$189:AM$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AN$189:AN$238, $E60)=\"\", AM61, INDEX('RAB input'!AN$189:AN$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AO$189:AO$238, $E60)=\"\", AN61, INDEX('RAB input'!AO$189:AO$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AP$189:AP$238, $E60)=\"\", AO61, INDEX('RAB input'!AP$189:AP$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AQ$189:AQ$238, $E60)=\"\", AP61, INDEX('RAB input'!AQ$189:AQ$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AR$189:AR$238, $E60)=\"\", AQ61, INDEX('RAB input'!AR$189:AR$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AS$189:AS$238, $E60)=\"\", AR61, INDEX('RAB input'!AS$189:AS$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AT$189:AT$238, $E60)=\"\", AS61, INDEX('RAB input'!AT$189:AT$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AU$189:AU$238, $E60)=\"\", AT61, INDEX('RAB input'!AU$189:AU$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AV$189:AV$238, $E60)=\"\", AU61, INDEX('RAB input'!AV$189:AV$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AW$189:AW$238, $E60)=\"\", AV61, INDEX('RAB input'!AW$189:AW$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AX$189:AX$238, $E60)=\"\", AW61, INDEX('RAB input'!AX$189:AX$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AY$189:AY$238, $E60)=\"\", AX61, INDEX('RAB input'!AY$189:AY$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!AZ$189:AZ$238, $E60)=\"\", AY61, INDEX('RAB input'!AZ$189:AZ$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BA$189:BA$238, $E60)=\"\", AZ61, INDEX('RAB input'!BA$189:BA$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BB$189:BB$238, $E60)=\"\", BA61, INDEX('RAB input'!BB$189:BB$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BC$189:BC$238, $E60)=\"\", BB61, INDEX('RAB input'!BC$189:BC$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BD$189:BD$238, $E60)=\"\", BC61, INDEX('RAB input'!BD$189:BD$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BE$189:BE$238, $E60)=\"\", BD61, INDEX('RAB input'!BE$189:BE$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BF$189:BF$238, $E60)=\"\", BE61, INDEX('RAB input'!BF$189:BF$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BG$189:BG$238, $E60)=\"\", BF61, INDEX('RAB input'!BG$189:BG$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BH$189:BH$238, $E60)=\"\", BG61, INDEX('RAB input'!BH$189:BH$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BI$189:BI$238, $E60)=\"\", BH61, INDEX('RAB input'!BI$189:BI$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BJ$189:BJ$238, $E60)=\"\", BI61, INDEX('RAB input'!BJ$189:BJ$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BK$189:BK$238, $E60)=\"\", BJ61, INDEX('RAB input'!BK$189:BK$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BL$189:BL$238, $E60)=\"\", BK61, INDEX('RAB input'!BL$189:BL$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BM$189:BM$238, $E60)=\"\", BL61, INDEX('RAB input'!BM$189:BM$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BN$189:BN$238, $E60)=\"\", BM61, INDEX('RAB input'!BN$189:BN$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BO$189:BO$238, $E60)=\"\", BN61, INDEX('RAB input'!BO$189:BO$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BP$189:BP$238, $E60)=\"\", BO61, INDEX('RAB input'!BP$189:BP$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BQ$189:BQ$238, $E60)=\"\", BP61, INDEX('RAB input'!BQ$189:BQ$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BR$189:BR$238, $E60)=\"\", BQ61, INDEX('RAB input'!BR$189:BR$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BS$189:BS$238, $E60)=\"\", BR61, INDEX('RAB input'!BS$189:BS$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BT$189:BT$238, $E60)=\"\", BS61, INDEX('RAB input'!BT$189:BT$238, $E60))","v":50},{"$f":"IF(INDEX('RAB input'!BU$189:BU$238, $E60)=\"\", BT61, INDEX('RAB input'!BU$189:BU$238, $E60))","v":50}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$349:$G$398, $E60)/INDEX(CPI, 'RAB input'!H$5+2)*INDEX(nvanillaWACC, 'RAB input'!H$5+2)","v":-1.8253176797136914},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$349:H$398, $E60)/'RAB input'!H$15*(INDEX(rvanillaWACC, 'RAB input'!I$5+2)/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$349:I$398, $E60)/'RAB input'!I$15*(INDEX(rvanillaWACC, 'RAB input'!J$5+2)/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$349:J$398, $E60)/'RAB input'!J$15*(INDEX(rvanillaWACC, 'RAB input'!K$5+2)/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$349:K$398, $E60)/'RAB input'!K$15*(INDEX(rvanillaWACC, 'RAB input'!L$5+2)/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$349:L$398, $E60)/'RAB input'!L$15*(INDEX(rvanillaWACC, 'RAB input'!M$5+2)/'RAB input'!L$20-1))","v":-0.41632027944104277},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$349:M$398, $E60)/'RAB input'!M$15*(INDEX(rvanillaWACC, 'RAB input'!N$5+2)/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$349:N$398, $E60)/'RAB input'!N$15*(INDEX(rvanillaWACC, 'RAB input'!O$5+2)/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$349:O$398, $E60)/'RAB input'!O$15*(INDEX(rvanillaWACC, 'RAB input'!P$5+2)/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$349:P$398, $E60)/'RAB input'!P$15*(INDEX(rvanillaWACC, 'RAB input'!Q$5+2)/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$349:Q$398, $E60)/'RAB input'!Q$15*(INDEX(rvanillaWACC, 'RAB input'!R$5+2)/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$349:R$398, $E60)/'RAB input'!R$15*(INDEX(rvanillaWACC, 'RAB input'!S$5+2)/'RAB input'!R$20-1))","v":-2.0112932762508224},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$349:S$398, $E60)/'RAB input'!S$15*(INDEX(rvanillaWACC, 'RAB input'!T$5+2)/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$349:T$398, $E60)/'RAB input'!T$15*(INDEX(rvanillaWACC, 'RAB input'!U$5+2)/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$349:U$398, $E60)/'RAB input'!U$15*(INDEX(rvanillaWACC, 'RAB input'!V$5+2)/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$349:V$398, $E60)/'RAB input'!V$15*(INDEX(rvanillaWACC, 'RAB input'!W$5+2)/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$349:W$398, $E60)/'RAB input'!W$15*(INDEX(rvanillaWACC, 'RAB input'!X$5+2)/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$349:X$398, $E60)/'RAB input'!X$15*(INDEX(rvanillaWACC, 'RAB input'!Y$5+2)/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$349:Y$398, $E60)/'RAB input'!Y$15*(INDEX(rvanillaWACC, 'RAB input'!Z$5+2)/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$349:Z$398, $E60)/'RAB input'!Z$15*(INDEX(rvanillaWACC, 'RAB input'!AA$5+2)/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$349:AA$398, $E60)/'RAB input'!AA$15*(INDEX(rvanillaWACC, 'RAB input'!AB$5+2)/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$349:AB$398, $E60)/'RAB input'!AB$15*(INDEX(rvanillaWACC, 'RAB input'!AC$5+2)/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$349:AC$398, $E60)/'RAB input'!AC$15*(INDEX(rvanillaWACC, 'RAB input'!AD$5+2)/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$349:AD$398, $E60)/'RAB input'!AD$15*(INDEX(rvanillaWACC, 'RAB input'!AE$5+2)/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$349:AE$398, $E60)/'RAB input'!AE$15*(INDEX(rvanillaWACC, 'RAB input'!AF$5+2)/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$349:AF$398, $E60)/'RAB input'!AF$15*(INDEX(rvanillaWACC, 'RAB input'!AG$5+2)/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$349:AG$398, $E60)/'RAB input'!AG$15*(INDEX(rvanillaWACC, 'RAB input'!AH$5+2)/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$349:AH$398, $E60)/'RAB input'!AH$15*(INDEX(rvanillaWACC, 'RAB input'!AI$5+2)/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$349:AI$398, $E60)/'RAB input'!AI$15*(INDEX(rvanillaWACC, 'RAB input'!AJ$5+2)/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$349:AJ$398, $E60)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, 'RAB input'!AK$5+2)/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$349:AK$398, $E60)/'RAB input'!AK$15*(INDEX(rvanillaWACC, 'RAB input'!AL$5+2)/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$349:AL$398, $E60)/'RAB input'!AL$15*(INDEX(rvanillaWACC, 'RAB input'!AM$5+2)/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$349:AM$398, $E60)/'RAB input'!AM$15*(INDEX(rvanillaWACC, 'RAB input'!AN$5+2)/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$349:AN$398, $E60)/'RAB input'!AN$15*(INDEX(rvanillaWACC, 'RAB input'!AO$5+2)/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$349:AO$398, $E60)/'RAB input'!AO$15*(INDEX(rvanillaWACC, 'RAB input'!AP$5+2)/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$349:AP$398, $E60)/'RAB input'!AP$15*(INDEX(rvanillaWACC, 'RAB input'!AQ$5+2)/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$349:AQ$398, $E60)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, 'RAB input'!AR$5+2)/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$349:AR$398, $E60)/'RAB input'!AR$15*(INDEX(rvanillaWACC, 'RAB input'!AS$5+2)/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$349:AS$398, $E60)/'RAB input'!AS$15*(INDEX(rvanillaWACC, 'RAB input'!AT$5+2)/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$349:AT$398, $E60)/'RAB input'!AT$15*(INDEX(rvanillaWACC, 'RAB input'!AU$5+2)/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$349:AU$398, $E60)/'RAB input'!AU$15*(INDEX(rvanillaWACC, 'RAB input'!AV$5+2)/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$349:AV$398, $E60)/'RAB input'!AV$15*(INDEX(rvanillaWACC, 'RAB input'!AW$5+2)/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$349:AW$398, $E60)/'RAB input'!AW$15*(INDEX(rvanillaWACC, 'RAB input'!AX$5+2)/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$349:AX$398, $E60)/'RAB input'!AX$15*(INDEX(rvanillaWACC, 'RAB input'!AY$5+2)/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$349:AY$398, $E60)/'RAB input'!AY$15*(INDEX(rvanillaWACC, 'RAB input'!AZ$5+2)/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$349:AZ$398, $E60)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, 'RAB input'!BA$5+2)/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$349:BA$398, $E60)/'RAB input'!BA$15*(INDEX(rvanillaWACC, 'RAB input'!BB$5+2)/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$349:BB$398, $E60)/'RAB input'!BB$15*(INDEX(rvanillaWACC, 'RAB input'!BC$5+2)/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$349:BC$398, $E60)/'RAB input'!BC$15*(INDEX(rvanillaWACC, 'RAB input'!BD$5+2)/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$349:BD$398, $E60)/'RAB input'!BD$15*(INDEX(rvanillaWACC, 'RAB input'!BE$5+2)/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$349:BE$398, $E60)/'RAB input'!BE$15*(INDEX(rvanillaWACC, 'RAB input'!BF$5+2)/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$349:BF$398, $E60)/'RAB input'!BF$15*(INDEX(rvanillaWACC, 'RAB input'!BG$5+2)/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$349:BG$398, $E60)/'RAB input'!BG$15*(INDEX(rvanillaWACC, 'RAB input'!BH$5+2)/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$349:BH$398, $E60)/'RAB input'!BH$15*(INDEX(rvanillaWACC, 'RAB input'!BI$5+2)/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$349:BI$398, $E60)/'RAB input'!BI$15*(INDEX(rvanillaWACC, 'RAB input'!BJ$5+2)/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$349:BJ$398, $E60)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, 'RAB input'!BK$5+2)/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$349:BK$398, $E60)/'RAB input'!BK$15*(INDEX(rvanillaWACC, 'RAB input'!BL$5+2)/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$349:BL$398, $E60)/'RAB input'!BL$15*(INDEX(rvanillaWACC, 'RAB input'!BM$5+2)/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$349:BM$398, $E60)/'RAB input'!BM$15*(INDEX(rvanillaWACC, 'RAB input'!BN$5+2)/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$349:BN$398, $E60)/'RAB input'!BN$15*(INDEX(rvanillaWACC, 'RAB input'!BO$5+2)/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$349:BO$398, $E60)/'RAB input'!BO$15*(INDEX(rvanillaWACC, 'RAB input'!BP$5+2)/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$349:BP$398, $E60)/'RAB input'!BP$15*(INDEX(rvanillaWACC, 'RAB input'!BQ$5+2)/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$349:BQ$398, $E60)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, 'RAB input'!BR$5+2)/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$349:BR$398, $E60)/'RAB input'!BR$15*(INDEX(rvanillaWACC, 'RAB input'!BS$5+2)/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$349:BS$398, $E60)/'RAB input'!BS$15*(INDEX(rvanillaWACC, 'RAB input'!BT$5+2)/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$349:BT$398, $E60)/'RAB input'!BT$15*(INDEX(rvanillaWACC, 'RAB input'!BU$5+2)/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$349:BU$398, $E60)/'RAB input'!BU$15*(INDEX(rvanillaWACC, 'RAB input'!BV$5+2)/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G62<>0, IF(G61<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E60)-'RAB input'!$H$11, \"n/a\"), 0)","v":45},{"$f":"IF(H62<>0, IF(H61<>\"n/a\", H61-ROUNDDOWN('RAB input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I62<>0, IF(I61<>\"n/a\", I61-ROUNDDOWN('RAB input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J62<>0, IF(J61<>\"n/a\", J61-ROUNDDOWN('RAB input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K62<>0, IF(K61<>\"n/a\", K61-ROUNDDOWN('RAB input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L62<>0, IF(L61<>\"n/a\", L61-ROUNDDOWN('RAB input'!M$11, 0), \"n/a\"), 0)","v":45},{"$f":"IF(M62<>0, IF(M61<>\"n/a\", M61-ROUNDDOWN('RAB input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N62<>0, IF(N61<>\"n/a\", N61-ROUNDDOWN('RAB input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O62<>0, IF(O61<>\"n/a\", O61-ROUNDDOWN('RAB input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P62<>0, IF(P61<>\"n/a\", P61-ROUNDDOWN('RAB input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q62<>0, IF(Q61<>\"n/a\", Q61-ROUNDDOWN('RAB input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R62<>0, IF(R61<>\"n/a\", R61-ROUNDDOWN('RAB input'!S$11, 0), \"n/a\"), 0)","v":45},{"$f":"IF(S62<>0, IF(S61<>\"n/a\", S61-ROUNDDOWN('RAB input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T62<>0, IF(T61<>\"n/a\", T61-ROUNDDOWN('RAB input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U62<>0, IF(U61<>\"n/a\", U61-ROUNDDOWN('RAB input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V62<>0, IF(V61<>\"n/a\", V61-ROUNDDOWN('RAB input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W62<>0, IF(W61<>\"n/a\", W61-ROUNDDOWN('RAB input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X62<>0, IF(X61<>\"n/a\", X61-ROUNDDOWN('RAB input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y62<>0, IF(Y61<>\"n/a\", Y61-ROUNDDOWN('RAB input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z62<>0, IF(Z61<>\"n/a\", Z61-ROUNDDOWN('RAB input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA62<>0, IF(AA61<>\"n/a\", AA61-ROUNDDOWN('RAB input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB62<>0, IF(AB61<>\"n/a\", AB61-ROUNDDOWN('RAB input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC62<>0, IF(AC61<>\"n/a\", AC61-ROUNDDOWN('RAB input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD62<>0, IF(AD61<>\"n/a\", AD61-ROUNDDOWN('RAB input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE62<>0, IF(AE61<>\"n/a\", AE61-ROUNDDOWN('RAB input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF62<>0, IF(AF61<>\"n/a\", AF61-ROUNDDOWN('RAB input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG62<>0, IF(AG61<>\"n/a\", AG61-ROUNDDOWN('RAB input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH62<>0, IF(AH61<>\"n/a\", AH61-ROUNDDOWN('RAB input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI62<>0, IF(AI61<>\"n/a\", AI61-ROUNDDOWN('RAB input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ62<>0, IF(AJ61<>\"n/a\", AJ61-ROUNDDOWN('RAB input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK62<>0, IF(AK61<>\"n/a\", AK61-ROUNDDOWN('RAB input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL62<>0, IF(AL61<>\"n/a\", AL61-ROUNDDOWN('RAB input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM62<>0, IF(AM61<>\"n/a\", AM61-ROUNDDOWN('RAB input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN62<>0, IF(AN61<>\"n/a\", AN61-ROUNDDOWN('RAB input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO62<>0, IF(AO61<>\"n/a\", AO61-ROUNDDOWN('RAB input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP62<>0, IF(AP61<>\"n/a\", AP61-ROUNDDOWN('RAB input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ62<>0, IF(AQ61<>\"n/a\", AQ61-ROUNDDOWN('RAB input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR62<>0, IF(AR61<>\"n/a\", AR61-ROUNDDOWN('RAB input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS62<>0, IF(AS61<>\"n/a\", AS61-ROUNDDOWN('RAB input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT62<>0, IF(AT61<>\"n/a\", AT61-ROUNDDOWN('RAB input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU62<>0, IF(AU61<>\"n/a\", AU61-ROUNDDOWN('RAB input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV62<>0, IF(AV61<>\"n/a\", AV61-ROUNDDOWN('RAB input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW62<>0, IF(AW61<>\"n/a\", AW61-ROUNDDOWN('RAB input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX62<>0, IF(AX61<>\"n/a\", AX61-ROUNDDOWN('RAB input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY62<>0, IF(AY61<>\"n/a\", AY61-ROUNDDOWN('RAB input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ62<>0, IF(AZ61<>\"n/a\", AZ61-ROUNDDOWN('RAB input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA62<>0, IF(BA61<>\"n/a\", BA61-ROUNDDOWN('RAB input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB62<>0, IF(BB61<>\"n/a\", BB61-ROUNDDOWN('RAB input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC62<>0, IF(BC61<>\"n/a\", BC61-ROUNDDOWN('RAB input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD62<>0, IF(BD61<>\"n/a\", BD61-ROUNDDOWN('RAB input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE62<>0, IF(BE61<>\"n/a\", BE61-ROUNDDOWN('RAB input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF62<>0, IF(BF61<>\"n/a\", BF61-ROUNDDOWN('RAB input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG62<>0, IF(BG61<>\"n/a\", BG61-ROUNDDOWN('RAB input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH62<>0, IF(BH61<>\"n/a\", BH61-ROUNDDOWN('RAB input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI62<>0, IF(BI61<>\"n/a\", BI61-ROUNDDOWN('RAB input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ62<>0, IF(BJ61<>\"n/a\", BJ61-ROUNDDOWN('RAB input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK62<>0, IF(BK61<>\"n/a\", BK61-ROUNDDOWN('RAB input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL62<>0, IF(BL61<>\"n/a\", BL61-ROUNDDOWN('RAB input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM62<>0, IF(BM61<>\"n/a\", BM61-ROUNDDOWN('RAB input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN62<>0, IF(BN61<>\"n/a\", BN61-ROUNDDOWN('RAB input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO62<>0, IF(BO61<>\"n/a\", BO61-ROUNDDOWN('RAB input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP62<>0, IF(BP61<>\"n/a\", BP61-ROUNDDOWN('RAB input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ62<>0, IF(BQ61<>\"n/a\", BQ61-ROUNDDOWN('RAB input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR62<>0, IF(BR61<>\"n/a\", BR61-ROUNDDOWN('RAB input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS62<>0, IF(BS61<>\"n/a\", BS61-ROUNDDOWN('RAB input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT62<>0, IF(BT61<>\"n/a\", BT61-ROUNDDOWN('RAB input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU62<>0, IF(BU61<>\"n/a\", BU61-ROUNDDOWN('RAB input'!BV$11, 0), \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$403:$F$452, $E60)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$403:G$452,$E60)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$403:H$452,$E60)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$403:I$452,$E60)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$403:J$452,$E60)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$403:K$452,$E60)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$403:L$452,$E60)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$403:M$452,$E60)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$403:N$452,$E60)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$403:O$452,$E60)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$403:P$452,$E60)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$403:Q$452,$E60)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$403:R$452,$E60)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$403:S$452,$E60)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$403:T$452,$E60)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$403:U$452,$E60)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$403:V$452,$E60)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$403:W$452,$E60)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$403:X$452,$E60)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$403:Y$452,$E60)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$403:Z$452,$E60)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$403:AA$452,$E60)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$403:AB$452,$E60)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$403:AC$452,$E60)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$403:AD$452,$E60)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$403:AE$452,$E60)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$403:AF$452,$E60)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$403:AG$452,$E60)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$403:AH$452,$E60)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$403:AI$452,$E60)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$403:AJ$452,$E60)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$403:AK$452,$E60)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$403:AL$452,$E60)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$403:AM$452,$E60)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$403:AN$452,$E60)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$403:AO$452,$E60)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$403:AP$452,$E60)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$403:AQ$452,$E60)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$403:AR$452,$E60)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$403:AS$452,$E60)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$403:AT$452,$E60)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$403:AU$452,$E60)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$403:AV$452,$E60)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$403:AW$452,$E60)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$403:AX$452,$E60)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$403:AY$452,$E60)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$403:AZ$452,$E60)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$403:BA$452,$E60)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$403:BB$452,$E60)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$403:BC$452,$E60)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$403:BD$452,$E60)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$403:BE$452,$E60)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$403:BF$452,$E60)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$403:BG$452,$E60)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$403:BH$452,$E60)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$403:BI$452,$E60)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$403:BJ$452,$E60)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$403:BK$452,$E60)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$403:BL$452,$E60)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$403:BM$452,$E60)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$403:BN$452,$E60)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$403:BO$452,$E60)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$403:BP$452,$E60)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$403:BQ$452,$E60)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$403:BR$452,$E60)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$403:BS$452,$E60)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$403:BT$452,$E60)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G64<>0, IF(G61<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E60)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H64<>0, IF(H61<>\"n/a\", H61-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I64<>0, IF(I61<>\"n/a\", I61-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J64<>0, IF(J61<>\"n/a\", J61-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K64<>0, IF(K61<>\"n/a\", K61-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L64<>0, IF(L61<>\"n/a\", L61-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M64<>0, IF(M61<>\"n/a\", M61-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N64<>0, IF(N61<>\"n/a\", N61-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O64<>0, IF(O61<>\"n/a\", O61-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P64<>0, IF(P61<>\"n/a\", P61-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q64<>0, IF(Q61<>\"n/a\", Q61-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R64<>0, IF(R61<>\"n/a\", R61-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S64<>0, IF(S61<>\"n/a\", S61-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T64<>0, IF(T61<>\"n/a\", T61-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U64<>0, IF(U61<>\"n/a\", U61-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V64<>0, IF(V61<>\"n/a\", V61-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W64<>0, IF(W61<>\"n/a\", W61-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X64<>0, IF(X61<>\"n/a\", X61-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y64<>0, IF(Y61<>\"n/a\", Y61-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z64<>0, IF(Z61<>\"n/a\", Z61-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA64<>0, IF(AA61<>\"n/a\", AA61-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB64<>0, IF(AB61<>\"n/a\", AB61-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC64<>0, IF(AC61<>\"n/a\", AC61-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD64<>0, IF(AD61<>\"n/a\", AD61-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE64<>0, IF(AE61<>\"n/a\", AE61-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF64<>0, IF(AF61<>\"n/a\", AF61-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG64<>0, IF(AG61<>\"n/a\", AG61-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH64<>0, IF(AH61<>\"n/a\", AH61-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI64<>0, IF(AI61<>\"n/a\", AI61-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ64<>0, IF(AJ61<>\"n/a\", AJ61-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK64<>0, IF(AK61<>\"n/a\", AK61-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL64<>0, IF(AL61<>\"n/a\", AL61-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM64<>0, IF(AM61<>\"n/a\", AM61-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN64<>0, IF(AN61<>\"n/a\", AN61-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO64<>0, IF(AO61<>\"n/a\", AO61-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP64<>0, IF(AP61<>\"n/a\", AP61-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ64<>0, IF(AQ61<>\"n/a\", AQ61-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR64<>0, IF(AR61<>\"n/a\", AR61-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS64<>0, IF(AS61<>\"n/a\", AS61-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT64<>0, IF(AT61<>\"n/a\", AT61-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU64<>0, IF(AU61<>\"n/a\", AU61-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV64<>0, IF(AV61<>\"n/a\", AV61-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW64<>0, IF(AW61<>\"n/a\", AW61-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX64<>0, IF(AX61<>\"n/a\", AX61-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY64<>0, IF(AY61<>\"n/a\", AY61-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ64<>0, IF(AZ61<>\"n/a\", AZ61-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA64<>0, IF(BA61<>\"n/a\", BA61-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB64<>0, IF(BB61<>\"n/a\", BB61-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC64<>0, IF(BC61<>\"n/a\", BC61-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD64<>0, IF(BD61<>\"n/a\", BD61-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE64<>0, IF(BE61<>\"n/a\", BE61-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF64<>0, IF(BF61<>\"n/a\", BF61-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG64<>0, IF(BG61<>\"n/a\", BG61-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH64<>0, IF(BH61<>\"n/a\", BH61-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI64<>0, IF(BI61<>\"n/a\", BI61-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ64<>0, IF(BJ61<>\"n/a\", BJ61-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK64<>0, IF(BK61<>\"n/a\", BK61-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL64<>0, IF(BL61<>\"n/a\", BL61-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM64<>0, IF(BM61<>\"n/a\", BM61-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN64<>0, IF(BN61<>\"n/a\", BN61-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO64<>0, IF(BO61<>\"n/a\", BO61-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP64<>0, IF(BP61<>\"n/a\", BP61-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ64<>0, IF(BQ61<>\"n/a\", BQ61-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR64<>0, IF(BR61<>\"n/a\", BR61-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS64<>0, IF(BS61<>\"n/a\", BS61-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT64<>0, IF(BT61<>\"n/a\", BT61-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU64<>0, IF(BU61<>\"n/a\", BU61-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$242:H$291, $E60)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$242:I$291, $E60)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$242:J$291, $E60)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$242:K$291, $E60)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$242:L$291, $E60)/'RAB input'!L$15","v":-69.825691963682019},{"$f":"INDEX('RAB input'!M$242:M$291, $E60)/'RAB input'!M$15","v":-2.3975089864073982},{"$f":"INDEX('RAB input'!N$242:N$291, $E60)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$242:O$291, $E60)/'RAB input'!O$15","v":-4.5882928513500856},{"$f":"INDEX('RAB input'!P$242:P$291, $E60)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$242:Q$291, $E60)/'RAB input'!Q$15","v":-48.777841869372828},{"$f":"INDEX('RAB input'!R$242:R$291, $E60)/'RAB input'!R$15","v":-69.111600337558386},{"$f":"INDEX('RAB input'!S$242:S$291, $E60)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$242:T$291, $E60)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$242:U$291, $E60)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$242:V$291, $E60)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$242:W$291, $E60)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$242:X$291, $E60)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$242:Y$291, $E60)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$242:Z$291, $E60)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$242:AA$291, $E60)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$242:AB$291, $E60)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$242:AC$291, $E60)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$242:AD$291, $E60)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$242:AE$291, $E60)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$242:AF$291, $E60)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$242:AG$291, $E60)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$242:AH$291, $E60)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$242:AI$291, $E60)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$242:AJ$291, $E60)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$242:AK$291, $E60)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$242:AL$291, $E60)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$242:AM$291, $E60)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$242:AN$291, $E60)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$242:AO$291, $E60)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$242:AP$291, $E60)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$242:AQ$291, $E60)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$242:AR$291, $E60)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$242:AS$291, $E60)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$242:AT$291, $E60)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$242:AU$291, $E60)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$242:AV$291, $E60)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$242:AW$291, $E60)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$242:AX$291, $E60)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$242:AY$291, $E60)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$242:AZ$291, $E60)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$242:BA$291, $E60)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$242:BB$291, $E60)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$242:BC$291, $E60)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$242:BD$291, $E60)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$242:BE$291, $E60)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$242:BF$291, $E60)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$242:BG$291, $E60)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$242:BH$291, $E60)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$242:BI$291, $E60)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$242:BJ$291, $E60)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$242:BK$291, $E60)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$242:BL$291, $E60)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$242:BM$291, $E60)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$242:BN$291, $E60)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$242:BO$291, $E60)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$242:BP$291, $E60)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$242:BQ$291, $E60)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$242:BR$291, $E60)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$242:BS$291, $E60)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$242:BT$291, $E60)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$242:BU$291, $E60)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$296:H$345, $E60)","v":0},{"$f":"INDEX('RAB input'!I$296:I$345, $E60)","v":0},{"$f":"INDEX('RAB input'!J$296:J$345, $E60)","v":0},{"$f":"INDEX('RAB input'!K$296:K$345, $E60)","v":0},{"$f":"INDEX('RAB input'!L$296:L$345, $E60)","v":24.052000471217021},{"$f":"INDEX('RAB input'!M$296:M$345, $E60)","v":17.770370626301954},{"$f":"INDEX('RAB input'!N$296:N$345, $E60)","v":0},{"$f":"INDEX('RAB input'!O$296:O$345, $E60)","v":23.6703358752907},{"$f":"INDEX('RAB input'!P$296:P$345, $E60)","v":0},{"$f":"INDEX('RAB input'!Q$296:Q$345, $E60)","v":19.616559973413569},{"$f":"INDEX('RAB input'!R$296:R$345, $E60)","v":42.968180829553866},{"$f":"INDEX('RAB input'!S$296:S$345, $E60)","v":0},{"$f":"INDEX('RAB input'!T$296:T$345, $E60)","v":0},{"$f":"INDEX('RAB input'!U$296:U$345, $E60)","v":0},{"$f":"INDEX('RAB input'!V$296:V$345, $E60)","v":0},{"$f":"INDEX('RAB input'!W$296:W$345, $E60)","v":0},{"$f":"INDEX('RAB input'!X$296:X$345, $E60)","v":0},{"$f":"INDEX('RAB input'!Y$296:Y$345, $E60)","v":0},{"$f":"INDEX('RAB input'!Z$296:Z$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AA$296:AA$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AB$296:AB$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AC$296:AC$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AD$296:AD$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AE$296:AE$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AF$296:AF$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AG$296:AG$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AH$296:AH$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AI$296:AI$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AJ$296:AJ$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AK$296:AK$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AL$296:AL$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AM$296:AM$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AN$296:AN$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AO$296:AO$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AP$296:AP$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AQ$296:AQ$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AR$296:AR$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AS$296:AS$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AT$296:AT$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AU$296:AU$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AV$296:AV$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AW$296:AW$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AX$296:AX$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AY$296:AY$345, $E60)","v":0},{"$f":"INDEX('RAB input'!AZ$296:AZ$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BA$296:BA$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BB$296:BB$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BC$296:BC$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BD$296:BD$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BE$296:BE$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BF$296:BF$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BG$296:BG$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BH$296:BH$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BI$296:BI$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BJ$296:BJ$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BK$296:BK$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BL$296:BL$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BM$296:BM$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BN$296:BN$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BO$296:BO$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BP$296:BP$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BQ$296:BQ$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BR$296:BR$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BS$296:BS$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BT$296:BT$345, $E60)","v":0},{"$f":"INDEX('RAB input'!BU$296:BU$345, $E60)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP($E70, 0)","v":0},0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>H$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:G70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-G$5>H$5-G$5, (H$5-G$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>I$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:H70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-H$5>I$5-H$5, (I$5-H$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>J$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:I70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-I$5>J$5-I$5, (J$5-I$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>K$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:J70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-J$5>K$5-J$5, (K$5-J$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>L$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:K70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-K$5>L$5-K$5, (L$5-K$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>M$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:L70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-L$5>M$5-L$5, (M$5-L$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>N$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:M70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-M$5>N$5-M$5, (N$5-M$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>O$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:N70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-N$5>O$5-N$5, (O$5-N$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>P$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:O70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-O$5>P$5-O$5, (P$5-O$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>Q$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:P70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>R$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:Q70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":30.120706749825739},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>S$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:R70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-R$5>S$5-R$5, (S$5-R$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>T$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:S70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-S$5>T$5-S$5, (T$5-S$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>U$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:T70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-T$5>U$5-T$5, (U$5-T$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>V$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:U70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-U$5>V$5-U$5, (V$5-U$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>W$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:V70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-V$5>W$5-V$5, (W$5-V$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>X$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:W70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-W$5>X$5-W$5, (X$5-W$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>Y$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:X70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>Z$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:Y70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AA$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:Z70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AB$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AA70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AC$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AB70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AD$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AC70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AE$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AD70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AF$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AE70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AG$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AF70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AH$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AG70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AI$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AH70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AJ$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AI70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":60.241413499651479},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AK$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AJ70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":34.921515571619693},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AL$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AK70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AM$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AL70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AN$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AM70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AO$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AN70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AP$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AO70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AQ$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AP70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AR$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AQ70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AS$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AR70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AT$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AS70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AU$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AT70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AV$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AU70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AW$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AV70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AX$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AW70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AY$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AX70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>AZ$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AY70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BA$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:AZ70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BB$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BA70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BC$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BB70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BD$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BC70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BE$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BD70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BF$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BE70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BG$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BF70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BH$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BG70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BI$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BH70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BJ$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BI70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BK$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BJ70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BL$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BK70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BM$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BL70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BN$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BM70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BO$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BN70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BP$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BO70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BQ$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BP70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BR$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BQ70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BS$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BR70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BT$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BS70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G61, -$D70, $D70)=\"n/a\",0,(IF(OFFSET($G61,-$D70,$D70)+$E70>BU$5,IFERROR((OFFSET($G60,-$D70,$D70)/(OFFSET($G61,-$D70,$D70))),0),(OFFSET($G60,-$D70,$D70)-SUM($G70:BT70))))*IF(OFFSET($G61,-$D70,$D70)+$E70-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,{"$f":"$D70+1","v":1},{"$f":"E70+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D71)","v":"Depreciation of net capex 2011"},null,null,{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>I$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:H71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-H$5>I$5-H$5, (I$5-H$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>J$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:I71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-I$5>J$5-I$5, (J$5-I$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>K$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:J71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-J$5>K$5-J$5, (K$5-J$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>L$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:K71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-K$5>L$5-K$5, (L$5-K$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>M$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:L71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-L$5>M$5-L$5, (M$5-L$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>N$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:M71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-M$5>N$5-M$5, (N$5-M$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>O$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:N71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-N$5>O$5-N$5, (O$5-N$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>P$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:O71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-O$5>P$5-O$5, (P$5-O$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>Q$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:P71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>R$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:Q71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":1.8834463884995123},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>S$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:R71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-R$5>S$5-R$5, (S$5-R$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>T$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:S71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-S$5>T$5-S$5, (T$5-S$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>U$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:T71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-T$5>U$5-T$5, (U$5-T$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>V$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:U71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-U$5>V$5-U$5, (V$5-U$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>W$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:V71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-V$5>W$5-V$5, (W$5-V$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>X$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:W71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-W$5>X$5-W$5, (X$5-W$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>Y$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:X71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>Z$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:Y71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AA$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:Z71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AB$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AA71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AC$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AB71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AD$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AC71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AE$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AD71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AF$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AE71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AG$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AF71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AH$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AG71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AI$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AH71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AJ$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AI71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AK$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AJ71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AL$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AK71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AM$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AL71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AN$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AM71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AO$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AN71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AP$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AO71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AQ$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AP71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AR$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AQ71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AS$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AR71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AT$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AS71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AU$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AT71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AV$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AU71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AW$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AV71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AX$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AW71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AY$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AX71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>AZ$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AY71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BA$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:AZ71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BB$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BA71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BC$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BB71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BD$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BC71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BE$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BD71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BF$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BE71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":3.7668927769990246},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BG$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BF71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.8834463884996069},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BH$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BG71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BI$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BH71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BJ$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BI71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BK$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BJ71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BL$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BK71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BM$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BL71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BN$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BM71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BO$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BN71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BP$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BO71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BQ$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BP71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BR$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BQ71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BS$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BR71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BT$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BS71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G62, -$D71, $D71)=\"n/a\",0,(IF(OFFSET($G62,-$D71,$D71)+$E71>BU$5,IFERROR((OFFSET($G61,-$D71,$D71)/(OFFSET($G62,-$D71,$D71))),0),(OFFSET($G61,-$D71,$D71)-SUM($G71:BT71))))*IF(OFFSET($G62,-$D71,$D71)+$E71-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,2,{"$f":"E71+1","v":2},"Depreciation of net capex 2012",null,null,null,{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>J$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:I72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-I$5>J$5-I$5, (J$5-I$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>K$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:J72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-J$5>K$5-J$5, (K$5-J$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>L$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:K72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-K$5>L$5-K$5, (L$5-K$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>M$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:L72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-L$5>M$5-L$5, (M$5-L$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>N$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:M72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-M$5>N$5-M$5, (N$5-M$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>O$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:N72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-N$5>O$5-N$5, (O$5-N$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>P$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:O72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-O$5>P$5-O$5, (P$5-O$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>Q$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:P72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>R$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:Q72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":2.0212464897667002},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>S$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:R72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-R$5>S$5-R$5, (S$5-R$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>T$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:S72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-S$5>T$5-S$5, (T$5-S$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>U$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:T72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-T$5>U$5-T$5, (U$5-T$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>V$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:U72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-U$5>V$5-U$5, (V$5-U$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>W$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:V72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-V$5>W$5-V$5, (W$5-V$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>X$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:W72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-W$5>X$5-W$5, (X$5-W$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>Y$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:X72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>Z$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:Y72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AA$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:Z72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AB$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AA72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AC$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AB72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AD$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AC72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AE$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AD72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AF$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AE72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AG$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AF72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AH$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AG72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AI$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AH72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AJ$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AI72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AK$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AJ72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AL$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AK72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AM$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AL72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AN$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AM72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AO$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AN72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AP$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AO72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AQ$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AP72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AR$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AQ72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AS$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AR72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AT$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AS72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AU$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AT72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AV$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AU72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AW$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AV72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AX$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AW72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AY$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AX72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>AZ$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AY72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BA$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:AZ72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BB$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BA72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BC$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BB72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BD$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BC72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BE$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BD72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BF$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BE72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BG$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BF72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":4.0424929795334004},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BH$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BG72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":2.021246489766753},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BI$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BH72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BJ$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BI72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BK$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BJ72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BL$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BK72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BM$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BL72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BN$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BM72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BO$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BN72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BP$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BO72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BQ$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BP72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BR$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BQ72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BS$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BR72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BT$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BS72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G63, -$D72, $D72)=\"n/a\",0,(IF(OFFSET($G63,-$D72,$D72)+$E72>BU$5,IFERROR((OFFSET($G62,-$D72,$D72)/(OFFSET($G63,-$D72,$D72))),0),(OFFSET($G62,-$D72,$D72)-SUM($G72:BT72))))*IF(OFFSET($G63,-$D72,$D72)+$E72-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,3,{"$f":"E72+1","v":3},"Depreciation of net capex 2013",null,null,null,null,{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>K$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:J73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-J$5>K$5-J$5, (K$5-J$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>L$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:K73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-K$5>L$5-K$5, (L$5-K$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>M$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:L73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-L$5>M$5-L$5, (M$5-L$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>N$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:M73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-M$5>N$5-M$5, (N$5-M$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>O$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:N73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-N$5>O$5-N$5, (O$5-N$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>P$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:O73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-O$5>P$5-O$5, (P$5-O$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>Q$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:P73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>R$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:Q73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":2.3236006200267538},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>S$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:R73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-R$5>S$5-R$5, (S$5-R$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>T$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:S73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-S$5>T$5-S$5, (T$5-S$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>U$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:T73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-T$5>U$5-T$5, (U$5-T$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>V$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:U73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-U$5>V$5-U$5, (V$5-U$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>W$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:V73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-V$5>W$5-V$5, (W$5-V$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>X$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:W73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-W$5>X$5-W$5, (X$5-W$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>Y$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:X73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>Z$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:Y73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AA$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:Z73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AB$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AA73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AC$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AB73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AD$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AC73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AE$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AD73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AF$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AE73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AG$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AF73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AH$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AG73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AI$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AH73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AJ$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AI73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AK$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AJ73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AL$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AK73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AM$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AL73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AN$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AM73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AO$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AN73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AP$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AO73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AQ$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AP73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AR$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AQ73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AS$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AR73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AT$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AS73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AU$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AT73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AV$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AU73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AW$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AV73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AX$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AW73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AY$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AX73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>AZ$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AY73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BA$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:AZ73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BB$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BA73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BC$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BB73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BD$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BC73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BE$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BD73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BF$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BE73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BG$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BF73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BH$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BG73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":4.6472012400535077},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BI$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BH73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":2.3236006200268662},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BJ$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BI73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BK$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BJ73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BL$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BK73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BM$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BL73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BN$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BM73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BO$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BN73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BP$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BO73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BQ$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BP73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BR$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BQ73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BS$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BR73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BT$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BS73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D73, $D73)=\"n/a\",0,(IF(OFFSET($G64,-$D73,$D73)+$E73>BU$5,IFERROR((OFFSET($G63,-$D73,$D73)/(OFFSET($G64,-$D73,$D73))),0),(OFFSET($G63,-$D73,$D73)-SUM($G73:BT73))))*IF(OFFSET($G64,-$D73,$D73)+$E73-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,4,{"$f":"E73+1","v":4},"Depreciation of net capex 2014",null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>L$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:K74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-K$5>L$5-K$5, (L$5-K$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>M$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:L74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-L$5>M$5-L$5, (M$5-L$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>N$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:M74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-M$5>N$5-M$5, (N$5-M$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>O$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:N74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-N$5>O$5-N$5, (O$5-N$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>P$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:O74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-O$5>P$5-O$5, (P$5-O$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>Q$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:P74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>R$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:Q74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":2.6570860609315576},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>S$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:R74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-R$5>S$5-R$5, (S$5-R$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>T$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:S74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-S$5>T$5-S$5, (T$5-S$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>U$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:T74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-T$5>U$5-T$5, (U$5-T$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>V$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:U74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-U$5>V$5-U$5, (V$5-U$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>W$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:V74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-V$5>W$5-V$5, (W$5-V$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>X$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:W74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-W$5>X$5-W$5, (X$5-W$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>Y$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:X74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>Z$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:Y74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AA$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:Z74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AB$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AA74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AC$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AB74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AD$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AC74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AE$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AD74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AF$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AE74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AG$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AF74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AH$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AG74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AI$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AH74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AJ$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AI74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AK$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AJ74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AL$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AK74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AM$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AL74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AN$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AM74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AO$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AN74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AP$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AO74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AQ$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AP74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AR$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AQ74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AS$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AR74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AT$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AS74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AU$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AT74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AV$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AU74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AW$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AV74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AX$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AW74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AY$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AX74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>AZ$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AY74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BA$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:AZ74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BB$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BA74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BC$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BB74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BD$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BC74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BE$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BD74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BF$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BE74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BG$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BF74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BH$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BG74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BI$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BH74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":5.3141721218631153},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BJ$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BI74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":2.6570860609314195},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BK$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BJ74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BL$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BK74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BM$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BL74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BN$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BM74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BO$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BN74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BP$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BO74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BQ$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BP74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BR$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BQ74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BS$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BR74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BT$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BS74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G65, -$D74, $D74)=\"n/a\",0,(IF(OFFSET($G65,-$D74,$D74)+$E74>BU$5,IFERROR((OFFSET($G64,-$D74,$D74)/(OFFSET($G65,-$D74,$D74))),0),(OFFSET($G64,-$D74,$D74)-SUM($G74:BT74))))*IF(OFFSET($G65,-$D74,$D74)+$E74-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,5,{"$f":"E74+1","v":5},"Depreciation of net capex 2015",null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>M$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:L75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-L$5>M$5-L$5, (M$5-L$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>N$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:M75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-M$5>N$5-M$5, (N$5-M$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>O$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:N75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-N$5>O$5-N$5, (O$5-N$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>P$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:O75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-O$5>P$5-O$5, (P$5-O$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>Q$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:P75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>R$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:Q75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":2.3978109279176762},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>S$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:R75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-R$5>S$5-R$5, (S$5-R$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>T$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:S75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-S$5>T$5-S$5, (T$5-S$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>U$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:T75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-T$5>U$5-T$5, (U$5-T$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>V$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:U75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-U$5>V$5-U$5, (V$5-U$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>W$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:V75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-V$5>W$5-V$5, (W$5-V$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>X$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:W75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-W$5>X$5-W$5, (X$5-W$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>Y$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:X75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>Z$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:Y75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AA$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:Z75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AB$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AA75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AC$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AB75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AD$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AC75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AE$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AD75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AF$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AE75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AG$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AF75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AH$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AG75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AI$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AH75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AJ$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AI75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AK$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AJ75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AL$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AK75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AM$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AL75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AN$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AM75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AO$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AN75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AP$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AO75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AQ$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AP75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AR$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AQ75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AS$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AR75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AT$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AS75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AU$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AT75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AV$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AU75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AW$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AV75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AX$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AW75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AY$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AX75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>AZ$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AY75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BA$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:AZ75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BB$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BA75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BC$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BB75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BD$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BC75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BE$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BD75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BF$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BE75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BG$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BF75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BH$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BG75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BI$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BH75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BJ$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BI75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":4.7956218558353525},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BK$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BJ75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":2.3978109279177602},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BL$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BK75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BM$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BL75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BN$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BM75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BO$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BN75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BP$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BO75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BQ$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BP75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BR$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BQ75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BS$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BR75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BT$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BS75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G66, -$D75, $D75)=\"n/a\",0,(IF(OFFSET($G66,-$D75,$D75)+$E75>BU$5,IFERROR((OFFSET($G65,-$D75,$D75)/(OFFSET($G66,-$D75,$D75))),0),(OFFSET($G65,-$D75,$D75)-SUM($G75:BT75))))*IF(OFFSET($G66,-$D75,$D75)+$E75-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,6,{"$f":"E75+ 1","v":6},"Depreciation of net capex 2016",null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>N$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:M76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-M$5>N$5-M$5, (N$5-M$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>O$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:N76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-N$5>O$5-N$5, (O$5-N$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>P$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:O76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-O$5>P$5-O$5, (P$5-O$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>Q$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:P76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>R$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:Q76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":2.0075909063519801},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>S$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:R76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-R$5>S$5-R$5, (S$5-R$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>T$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:S76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-S$5>T$5-S$5, (T$5-S$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>U$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:T76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-T$5>U$5-T$5, (U$5-T$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>V$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:U76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-U$5>V$5-U$5, (V$5-U$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>W$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:V76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-V$5>W$5-V$5, (W$5-V$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>X$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:W76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-W$5>X$5-W$5, (X$5-W$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>Y$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:X76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>Z$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:Y76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AA$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:Z76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AB$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AA76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AC$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AB76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AD$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AC76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AE$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AD76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AF$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AE76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AG$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AF76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AH$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AG76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AI$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AH76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AJ$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AI76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AK$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AJ76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AL$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AK76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AM$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AL76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AN$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AM76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AO$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AN76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AP$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AO76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AQ$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AP76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AR$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AQ76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AS$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AR76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AT$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AS76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AU$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AT76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AV$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AU76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AW$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AV76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AX$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AW76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AY$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AX76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>AZ$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AY76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BA$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:AZ76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BB$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BA76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BC$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BB76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BD$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BC76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BE$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BD76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BF$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BE76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BG$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BF76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BH$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BG76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BI$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BH76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BJ$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BI76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BK$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BJ76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":4.0151818127039602},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BL$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BK76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":2.0075909063520783},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BM$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BL76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BN$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BM76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BO$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BN76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BP$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BO76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BQ$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BP76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BR$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BQ76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BS$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BR76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BT$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BS76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G67, -$D76, $D76)=\"n/a\",0,(IF(OFFSET($G67,-$D76,$D76)+$E76>BU$5,IFERROR((OFFSET($G66,-$D76,$D76)/(OFFSET($G67,-$D76,$D76))),0),(OFFSET($G66,-$D76,$D76)-SUM($G76:BT76))))*IF(OFFSET($G67,-$D76,$D76)+$E76-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,7,{"$f":"E76+ 1","v":7},"Depreciation of net capex 2017",null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>O$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:N77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-N$5>O$5-N$5, (O$5-N$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>P$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:O77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-O$5>P$5-O$5, (P$5-O$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>Q$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:P77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>R$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:Q77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":2.0097516851913322},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>S$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:R77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-R$5>S$5-R$5, (S$5-R$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>T$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:S77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-S$5>T$5-S$5, (T$5-S$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>U$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:T77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-T$5>U$5-T$5, (U$5-T$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>V$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:U77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-U$5>V$5-U$5, (V$5-U$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>W$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:V77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-V$5>W$5-V$5, (W$5-V$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>X$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:W77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-W$5>X$5-W$5, (X$5-W$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>Y$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:X77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>Z$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:Y77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AA$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:Z77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AB$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AA77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AC$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AB77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AD$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AC77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AE$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AD77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AF$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AE77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AG$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AF77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AH$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AG77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AI$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AH77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AJ$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AI77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AK$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AJ77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AL$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AK77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AM$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AL77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AN$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AM77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AO$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AN77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AP$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AO77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AQ$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AP77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AR$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AQ77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AS$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AR77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AT$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AS77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AU$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AT77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AV$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AU77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AW$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AV77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AX$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AW77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AY$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AX77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>AZ$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AY77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BA$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:AZ77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BB$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BA77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BC$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BB77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BD$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BC77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BE$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BD77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BF$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BE77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BG$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BF77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BH$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BG77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BI$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BH77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BJ$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BI77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BK$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BJ77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BL$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BK77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":4.0195033703826644},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BM$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BL77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":2.0097516851913042},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BN$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BM77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BO$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BN77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BP$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BO77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BQ$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BP77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BR$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BQ77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BS$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BR77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BT$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BS77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G68, -$D77, $D77)=\"n/a\",0,(IF(OFFSET($G68,-$D77,$D77)+$E77>BU$5,IFERROR((OFFSET($G67,-$D77,$D77)/(OFFSET($G68,-$D77,$D77))),0),(OFFSET($G67,-$D77,$D77)-SUM($G77:BT77))))*IF(OFFSET($G68,-$D77,$D77)+$E77-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,8,{"$f":"E77+ 1","v":8},"Depreciation of net capex 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>P$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:O78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-O$5>P$5-O$5, (P$5-O$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>Q$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:P78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>R$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:Q78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":2.0790479918095737},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>S$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:R78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-R$5>S$5-R$5, (S$5-R$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>T$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:S78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-S$5>T$5-S$5, (T$5-S$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>U$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:T78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-T$5>U$5-T$5, (U$5-T$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>V$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:U78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-U$5>V$5-U$5, (V$5-U$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>W$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:V78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-V$5>W$5-V$5, (W$5-V$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>X$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:W78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-W$5>X$5-W$5, (X$5-W$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>Y$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:X78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>Z$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:Y78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AA$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:Z78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AB$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AA78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AC$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AB78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AD$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AC78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AE$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AD78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AF$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AE78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AG$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AF78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AH$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AG78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AI$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AH78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AJ$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AI78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AK$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AJ78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AL$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AK78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AM$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AL78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AN$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AM78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AO$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AN78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AP$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AO78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AQ$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AP78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AR$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AQ78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AS$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AR78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AT$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AS78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AU$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AT78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AV$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AU78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AW$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AV78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AX$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AW78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AY$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AX78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>AZ$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AY78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BA$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:AZ78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BB$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BA78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BC$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BB78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BD$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BC78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BE$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BD78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BF$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BE78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BG$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BF78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BH$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BG78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BI$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BH78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BJ$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BI78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BK$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BJ78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BL$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BK78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BM$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BL78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":4.1580959836191473},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BN$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BM78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":2.0790479918095457},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BO$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BN78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BP$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BO78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BQ$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BP78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BR$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BQ78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BS$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BR78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BT$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BS78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G69, -$D78, $D78)=\"n/a\",0,(IF(OFFSET($G69,-$D78,$D78)+$E78>BU$5,IFERROR((OFFSET($G68,-$D78,$D78)/(OFFSET($G69,-$D78,$D78))),0),(OFFSET($G68,-$D78,$D78)-SUM($G78:BT78))))*IF(OFFSET($G69,-$D78,$D78)+$E78-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,9,{"$f":"E78+ 1","v":9},"Depreciation of net capex 2019",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>Q$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:P79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>R$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:Q79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":1.7462191354588565},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>S$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:R79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-R$5>S$5-R$5, (S$5-R$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>T$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:S79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-S$5>T$5-S$5, (T$5-S$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>U$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:T79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-T$5>U$5-T$5, (U$5-T$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>V$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:U79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-U$5>V$5-U$5, (V$5-U$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>W$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:V79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-V$5>W$5-V$5, (W$5-V$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>X$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:W79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-W$5>X$5-W$5, (X$5-W$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>Y$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:X79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>Z$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:Y79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AA$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:Z79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AB$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AA79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AC$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AB79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AD$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AC79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AE$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AD79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AF$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AE79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AG$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AF79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AH$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AG79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AI$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AH79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AJ$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AI79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AK$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AJ79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AL$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AK79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AM$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AL79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AN$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AM79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AO$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AN79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AP$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AO79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AQ$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AP79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AR$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AQ79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AS$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AR79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AT$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AS79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AU$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AT79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AV$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AU79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AW$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AV79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AX$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AW79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AY$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AX79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>AZ$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AY79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BA$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:AZ79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BB$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BA79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BC$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BB79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BD$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BC79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BE$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BD79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BF$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BE79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BG$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BF79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BH$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BG79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BI$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BH79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BJ$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BI79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BK$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BJ79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BL$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BK79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BM$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BL79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BN$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BM79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":3.4924382709177131},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BO$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BN79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":1.7462191354587446},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BP$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BO79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BQ$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BP79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BR$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BQ79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BS$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BR79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BT$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BS79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G70, -$D79, $D79)=\"n/a\",0,(IF(OFFSET($G70,-$D79,$D79)+$E79>BU$5,IFERROR((OFFSET($G69,-$D79,$D79)/(OFFSET($G70,-$D79,$D79))),0),(OFFSET($G69,-$D79,$D79)-SUM($G79:BT79))))*IF(OFFSET($G70,-$D79,$D79)+$E79-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,10,{"$f":"E79+ 1","v":10},"Depreciation of net capex 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>R$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:Q80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":1.369717349454789},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>S$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:R80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-R$5>S$5-R$5, (S$5-R$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>T$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:S80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-S$5>T$5-S$5, (T$5-S$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>U$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:T80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-T$5>U$5-T$5, (U$5-T$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>V$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:U80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-U$5>V$5-U$5, (V$5-U$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>W$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:V80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-V$5>W$5-V$5, (W$5-V$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>X$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:W80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-W$5>X$5-W$5, (X$5-W$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>Y$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:X80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>Z$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:Y80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AA$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:Z80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AB$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AA80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AC$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AB80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AD$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AC80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AE$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AD80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AF$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AE80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AG$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AF80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AH$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AG80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AI$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AH80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AJ$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AI80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AK$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AJ80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AL$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AK80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AM$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AL80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AN$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AM80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AO$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AN80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AP$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AO80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AQ$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AP80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AR$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AQ80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AS$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AR80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AT$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AS80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AU$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AT80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AV$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AU80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AW$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AV80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AX$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AW80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AY$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AX80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>AZ$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AY80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BA$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:AZ80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BB$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BA80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BC$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BB80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BD$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BC80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BE$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BD80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BF$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BE80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BG$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BF80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BH$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BG80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BI$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BH80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BJ$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BI80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BK$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BJ80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BL$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BK80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BM$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BL80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BN$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BM80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BO$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BN80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":2.7394346989095779},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BP$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BO80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":1.3697173494548167},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BQ$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BP80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BR$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BQ80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BS$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BR80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BT$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BS80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G71, -$D80, $D80)=\"n/a\",0,(IF(OFFSET($G71,-$D80,$D80)+$E80>BU$5,IFERROR((OFFSET($G70,-$D80,$D80)/(OFFSET($G71,-$D80,$D80))),0),(OFFSET($G70,-$D80,$D80)-SUM($G80:BT80))))*IF(OFFSET($G71,-$D80,$D80)+$E80-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,11,{"$f":"E80+0.5","v":10.5},"Depreciation of net capex 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>S$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:R81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-R$5>S$5-R$5, (S$5-R$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>T$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:S81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-S$5>T$5-S$5, (T$5-S$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>U$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:T81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-T$5>U$5-T$5, (U$5-T$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>V$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:U81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-U$5>V$5-U$5, (V$5-U$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>W$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:V81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>X$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:W81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>Y$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:X81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>Z$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:Y81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AA$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:Z81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AB$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AA81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AC$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AB81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AD$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AC81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AE$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AD81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AF$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AE81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AG$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AF81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AH$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AG81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AI$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AH81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AJ$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AI81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AK$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AJ81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AL$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AK81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AM$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AL81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AN$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AM81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AO$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AN81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AP$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AO81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AQ$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AP81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AR$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AQ81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AS$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AR81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AT$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AS81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AU$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AT81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AV$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AU81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AW$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AV81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AX$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AW81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AY$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AX81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>AZ$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AY81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BA$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:AZ81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BB$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BA81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BC$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BB81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BD$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BC81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BE$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BD81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BF$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BE81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BG$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BF81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BH$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BG81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BI$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BH81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BJ$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BI81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BK$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BJ81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BL$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BK81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BM$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BL81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BN$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BM81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BO$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BN81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":1.3881521340833021},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BP$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BO81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":1.38815213408337},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BQ$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BP81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BR$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BQ81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BS$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BR81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BT$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BS81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G72, -$D81, $D81)=\"n/a\",0,(IF(OFFSET($G72,-$D81,$D81)+$E81>BU$5,IFERROR((OFFSET($G71,-$D81,$D81)/(OFFSET($G72,-$D81,$D81))),0),(OFFSET($G71,-$D81,$D81)-SUM($G81:BT81))))*IF(OFFSET($G72,-$D81,$D81)+$E81-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,12,{"$f":"E81+ 1","v":11.5},"Depreciation of net capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>T$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:S82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-S$5>T$5-S$5, (T$5-S$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>U$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:T82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-T$5>U$5-T$5, (U$5-T$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>V$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:U82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-U$5>V$5-U$5, (V$5-U$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>W$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:V82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-V$5>W$5-V$5, (W$5-V$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>X$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:W82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-W$5>X$5-W$5, (X$5-W$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>Y$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:X82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>Z$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:Y82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AA$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:Z82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AB$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AA82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AC$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AB82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AD$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AC82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AE$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AD82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AF$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AE82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AG$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AF82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AH$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AG82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AI$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AH82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AJ$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AI82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AK$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AJ82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AL$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AK82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AM$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AL82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AN$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AM82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AO$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AN82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AP$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AO82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AQ$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AP82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AR$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AQ82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AS$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AR82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AT$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AS82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AU$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AT82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AV$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AU82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AW$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AV82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AX$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AW82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AY$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AX82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>AZ$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AY82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BA$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:AZ82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BB$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BA82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BC$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BB82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BD$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BC82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BE$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BD82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BF$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BE82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BG$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BF82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BH$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BG82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BI$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BH82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BJ$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BI82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BK$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BJ82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BL$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BK82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BM$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BL82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BN$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BM82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BO$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BN82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BP$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BO82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":2.2975936100315923},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BQ$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BP82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":2.2975936100315124},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BR$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BQ82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BS$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BR82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BT$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BS82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G73, -$D82, $D82)=\"n/a\",0,(IF(OFFSET($G73,-$D82,$D82)+$E82>BU$5,IFERROR((OFFSET($G72,-$D82,$D82)/(OFFSET($G73,-$D82,$D82))),0),(OFFSET($G72,-$D82,$D82)-SUM($G82:BT82))))*IF(OFFSET($G73,-$D82,$D82)+$E82-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,13,{"$f":"E82+ 1","v":12.5},"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>U$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:T83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-T$5>U$5-T$5, (U$5-T$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>V$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:U83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-U$5>V$5-U$5, (V$5-U$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>W$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:V83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-V$5>W$5-V$5, (W$5-V$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>X$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:W83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-W$5>X$5-W$5, (X$5-W$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>Y$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:X83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>Z$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:Y83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AA$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:Z83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AB$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AA83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AC$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AB83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AD$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AC83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AE$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AD83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AF$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AE83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AG$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AF83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AH$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AG83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AI$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AH83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AJ$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AI83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AK$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AJ83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AL$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AK83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AM$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AL83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AN$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AM83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AO$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AN83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AP$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AO83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AQ$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AP83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AR$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AQ83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AS$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AR83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AT$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AS83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AU$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AT83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AV$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AU83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AW$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AV83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AX$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AW83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AY$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AX83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>AZ$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AY83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BA$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:AZ83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BB$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BA83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BC$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BB83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BD$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BC83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BE$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BD83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BF$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BE83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BG$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BF83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BH$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BG83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BI$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BH83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BJ$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BI83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BK$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BJ83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BL$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BK83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BM$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BL83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BN$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BM83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BO$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BN83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BP$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BO83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BQ$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BP83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":2.5331106611215373},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BR$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BQ83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":2.5331106611214267},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BS$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BR83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BT$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BS83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G74, -$D83, $D83)=\"n/a\",0,(IF(OFFSET($G74,-$D83,$D83)+$E83>BU$5,IFERROR((OFFSET($G73,-$D83,$D83)/(OFFSET($G74,-$D83,$D83))),0),(OFFSET($G73,-$D83,$D83)-SUM($G83:BT83))))*IF(OFFSET($G74,-$D83,$D83)+$E83-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,14,{"$f":"E83+ 1","v":13.5},"Depreciation of net capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>V$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:U84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-U$5>V$5-U$5, (V$5-U$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>W$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:V84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-V$5>W$5-V$5, (W$5-V$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>X$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:W84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-W$5>X$5-W$5, (X$5-W$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>Y$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:X84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>Z$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:Y84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AA$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:Z84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AB$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AA84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AC$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AB84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AD$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AC84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AE$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AD84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AF$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AE84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AG$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AF84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AH$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AG84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AI$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AH84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AJ$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AI84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AK$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AJ84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AL$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AK84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AM$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AL84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AN$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AM84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AO$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AN84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AP$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AO84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AQ$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AP84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AR$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AQ84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AS$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AR84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AT$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AS84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AU$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AT84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AV$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AU84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AW$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AV84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AX$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AW84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AY$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AX84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>AZ$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AY84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BA$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:AZ84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BB$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BA84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BC$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BB84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BD$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BC84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BE$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BD84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BF$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BE84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BG$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BF84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BH$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BG84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BI$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BH84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BJ$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BI84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BK$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BJ84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BL$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BK84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BM$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BL84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BN$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BM84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BO$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BN84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BP$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BO84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BQ$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BP84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BR$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BQ84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":3.2344946036715698},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BS$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BR84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":3.2344946036715783},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BT$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BS84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G75, -$D84, $D84)=\"n/a\",0,(IF(OFFSET($G75,-$D84,$D84)+$E84>BU$5,IFERROR((OFFSET($G74,-$D84,$D84)/(OFFSET($G75,-$D84,$D84))),0),(OFFSET($G74,-$D84,$D84)-SUM($G84:BT84))))*IF(OFFSET($G75,-$D84,$D84)+$E84-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,15,{"$f":"E84+ 1","v":14.5},"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>W$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:V85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-V$5>W$5-V$5, (W$5-V$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>X$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:W85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-W$5>X$5-W$5, (X$5-W$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>Y$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:X85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>Z$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:Y85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AA$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:Z85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AB$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AA85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AC$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AB85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AD$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AC85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AE$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AD85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AF$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AE85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AG$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AF85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AH$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AG85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AI$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AH85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AJ$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AI85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AK$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AJ85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AL$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AK85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AM$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AL85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AN$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AM85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AO$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AN85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AP$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AO85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AQ$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AP85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AR$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AQ85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AS$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AR85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AT$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AS85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AU$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AT85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AV$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AU85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AW$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AV85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AX$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AW85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AY$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AX85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>AZ$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AY85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BA$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:AZ85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BB$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BA85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BC$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BB85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BD$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BC85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BE$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BD85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BF$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BE85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BG$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BF85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BH$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BG85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BI$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BH85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BJ$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BI85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BK$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BJ85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BL$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BK85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BM$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BL85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BN$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BM85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BO$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BN85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BP$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BO85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BQ$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BP85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BR$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BQ85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BS$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BR85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":3.4856733648272735},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BT$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BS85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":3.4856733648271643},{"$f":"IF(OFFSET($G76, -$D85, $D85)=\"n/a\",0,(IF(OFFSET($G76,-$D85,$D85)+$E85>BU$5,IFERROR((OFFSET($G75,-$D85,$D85)/(OFFSET($G76,-$D85,$D85))),0),(OFFSET($G75,-$D85,$D85)-SUM($G85:BT85))))*IF(OFFSET($G76,-$D85,$D85)+$E85-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,16,{"$f":"E85+1","v":15.5},"Depreciation of net capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>X$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:W86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-W$5>X$5-W$5, (X$5-W$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>Y$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:X86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>Z$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:Y86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AA$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:Z86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AB$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AA86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AC$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AB86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AD$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AC86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AE$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AD86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AF$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AE86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AG$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AF86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AH$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AG86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AI$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AH86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AJ$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AI86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AK$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AJ86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AL$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AK86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AM$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AL86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AN$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AM86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AO$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AN86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AP$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AO86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AQ$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AP86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AR$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AQ86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AS$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AR86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AT$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AS86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AU$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AT86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AV$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AU86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AW$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AV86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AX$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AW86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AY$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AX86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>AZ$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AY86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BA$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:AZ86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BB$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BA86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BC$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BB86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BD$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BC86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BE$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BD86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BF$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BE86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BG$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BF86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BH$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BG86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BI$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BH86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BJ$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BI86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BK$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BJ86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BL$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BK86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BM$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BL86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BN$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BM86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BO$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BN86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BP$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BO86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BQ$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BP86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BR$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BQ86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BS$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BR86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BT$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BS86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":3.3627211415170906},{"$f":"IF(OFFSET($G77, -$D86, $D86)=\"n/a\",0,(IF(OFFSET($G77,-$D86,$D86)+$E86>BU$5,IFERROR((OFFSET($G76,-$D86,$D86)/(OFFSET($G77,-$D86,$D86))),0),(OFFSET($G76,-$D86,$D86)-SUM($G86:BT86))))*IF(OFFSET($G77,-$D86,$D86)+$E86-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":3.3627211415172269}]
[]
[]
[null,null,null,{"$f":"ROUNDUP($E89, 0)","v":5},{"$f":"E75","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E88)","v":"Depreciation of t-1 and t-2 adjustment 2010"},null,null,null,null,null,{"$f":"IF(AND($E89=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=M$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:K89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:L89)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:L89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(L$5-OFFSET('RAB input'!$H$11, 0, $D88))>M$5-L$5, M$5-L$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=M$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:L89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:L89)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:L89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(L$5-OFFSET('RAB input'!$H$11, 0, $D88))>M$5-L$5, M$5-L$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=N$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:M89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:M89)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:M89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(M$5-OFFSET('RAB input'!$H$11, 0, $D88))>N$5-M$5, N$5-M$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=O$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:N89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:N89)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:N89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(N$5-OFFSET('RAB input'!$H$11, 0, $D88))>O$5-N$5, O$5-N$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=P$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:O89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:O89)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:O89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(O$5-OFFSET('RAB input'!$H$11, 0, $D88))>P$5-O$5, P$5-O$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=Q$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:P89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:P89)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:P89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(P$5-OFFSET('RAB input'!$H$11, 0, $D88))>Q$5-P$5, Q$5-P$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=R$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:Q89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:Q89)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:Q89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(Q$5-OFFSET('RAB input'!$H$11, 0, $D88))>R$5-Q$5, R$5-Q$5, 1)), 0)","v":-2.028130755237435E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=S$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:R89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:R89)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:R89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(R$5-OFFSET('RAB input'!$H$11, 0, $D88))>S$5-R$5, S$5-R$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=T$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:S89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:S89)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:S89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(S$5-OFFSET('RAB input'!$H$11, 0, $D88))>T$5-S$5, T$5-S$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=U$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:T89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:T89)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:T89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(T$5-OFFSET('RAB input'!$H$11, 0, $D88))>U$5-T$5, U$5-T$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=V$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:U89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:U89)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:U89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(U$5-OFFSET('RAB input'!$H$11, 0, $D88))>V$5-U$5, V$5-U$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=W$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:V89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:V89)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:V89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(V$5-OFFSET('RAB input'!$H$11, 0, $D88))>W$5-V$5, W$5-V$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=X$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:W89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:W89)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:W89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(W$5-OFFSET('RAB input'!$H$11, 0, $D88))>X$5-W$5, X$5-W$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=Y$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:X89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:X89)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:X89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(X$5-OFFSET('RAB input'!$H$11, 0, $D88))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=Z$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:Y89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:Y89)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:Y89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(Y$5-OFFSET('RAB input'!$H$11, 0, $D88))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AA$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:Z89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:Z89)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:Z89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(Z$5-OFFSET('RAB input'!$H$11, 0, $D88))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AB$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AA89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AA89)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AA89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AA$5-OFFSET('RAB input'!$H$11, 0, $D88))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AC$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AB89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AB89)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AB89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AB$5-OFFSET('RAB input'!$H$11, 0, $D88))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AD$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AC89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AC89)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AC89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AC$5-OFFSET('RAB input'!$H$11, 0, $D88))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AE$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AD89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AD89)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AD89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AD$5-OFFSET('RAB input'!$H$11, 0, $D88))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AF$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AE89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AE89)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AE89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AE$5-OFFSET('RAB input'!$H$11, 0, $D88))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AG$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AF89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AF89)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AF89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AF$5-OFFSET('RAB input'!$H$11, 0, $D88))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AH$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AG89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AG89)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AG89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AG$5-OFFSET('RAB input'!$H$11, 0, $D88))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AI$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AH89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AH89)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AH89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AH$5-OFFSET('RAB input'!$H$11, 0, $D88))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AJ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AI89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AI89)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AI89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AI$5-OFFSET('RAB input'!$H$11, 0, $D88))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AK$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AJ89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AJ89)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AJ89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D88))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AL$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AK89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AK89)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AK89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AK$5-OFFSET('RAB input'!$H$11, 0, $D88))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AM$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AL89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AL89)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AL89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AL$5-OFFSET('RAB input'!$H$11, 0, $D88))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AN$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AM89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AM89)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AM89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AM$5-OFFSET('RAB input'!$H$11, 0, $D88))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AO$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AN89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AN89)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AN89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AN$5-OFFSET('RAB input'!$H$11, 0, $D88))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AP$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AO89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AO89)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AO89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AO$5-OFFSET('RAB input'!$H$11, 0, $D88))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AQ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AP89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AP89)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AP89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AP$5-OFFSET('RAB input'!$H$11, 0, $D88))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AR$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AQ89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AQ89)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AQ89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D88))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AS$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AR89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AR89)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AR89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AR$5-OFFSET('RAB input'!$H$11, 0, $D88))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AT$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AS89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AS89)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AS89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AS$5-OFFSET('RAB input'!$H$11, 0, $D88))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AU$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AT89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AT89)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AT89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AT$5-OFFSET('RAB input'!$H$11, 0, $D88))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AV$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AU89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AU89)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AU89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AU$5-OFFSET('RAB input'!$H$11, 0, $D88))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AW$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AV89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AV89)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AV89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AV$5-OFFSET('RAB input'!$H$11, 0, $D88))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AX$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AW89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AW89)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AW89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AW$5-OFFSET('RAB input'!$H$11, 0, $D88))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AY$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AX89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AX89)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AX89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AX$5-OFFSET('RAB input'!$H$11, 0, $D88))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=AZ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AY89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AY89)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AY89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AY$5-OFFSET('RAB input'!$H$11, 0, $D88))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BA$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:AZ89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:AZ89)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:AZ89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D88))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BB$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BA89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BA89)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BA89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BA$5-OFFSET('RAB input'!$H$11, 0, $D88))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BC$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BB89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BB89)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BB89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BB$5-OFFSET('RAB input'!$H$11, 0, $D88))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BD$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BC89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BC89)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BC89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BC$5-OFFSET('RAB input'!$H$11, 0, $D88))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BE$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BD89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BD89)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BD89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BD$5-OFFSET('RAB input'!$H$11, 0, $D88))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":-4.0562615104748699E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BF$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BE89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BE89)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BE89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BE$5-OFFSET('RAB input'!$H$11, 0, $D88))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":-2.0281307552375116E-2},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BG$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BF89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BF89)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BF89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BF$5-OFFSET('RAB input'!$H$11, 0, $D88))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BH$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BG89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BG89)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BG89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BG$5-OFFSET('RAB input'!$H$11, 0, $D88))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BI$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BH89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BH89)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BH89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BH$5-OFFSET('RAB input'!$H$11, 0, $D88))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BJ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BI89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BI89)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BI89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BI$5-OFFSET('RAB input'!$H$11, 0, $D88))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BK$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BJ89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BJ89)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BJ89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D88))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BL$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BK89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BK89)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BK89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BK$5-OFFSET('RAB input'!$H$11, 0, $D88))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BM$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BL89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BL89)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BL89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BL$5-OFFSET('RAB input'!$H$11, 0, $D88))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BN$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BM89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BM89)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BM89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BM$5-OFFSET('RAB input'!$H$11, 0, $D88))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BO$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BN89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BN89)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BN89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BN$5-OFFSET('RAB input'!$H$11, 0, $D88))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BP$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BO89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BO89)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BO89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BO$5-OFFSET('RAB input'!$H$11, 0, $D88))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BQ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BP89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BP89)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BP89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BP$5-OFFSET('RAB input'!$H$11, 0, $D88))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BR$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BQ89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BQ89)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BQ89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D88))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BS$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BR89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BR89)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BR89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BR$5-OFFSET('RAB input'!$H$11, 0, $D88))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BT$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BS89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BS89)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BS89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BS$5-OFFSET('RAB input'!$H$11, 0, $D88))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D88)), OFFSET('RAB input'!$H$11, 0, $D88))+$E70>=BU$5, 0,\nIF(AND(OFFSET($G62, -$E70, $D88)<>0, OFFSET($G64, -$E70, $D88)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)-SUM($G89:BT89)),\nIF(AND(OFFSET($G62, -$E70, $D88)=0, OFFSET($G64, -$E70, $D88)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D88)<OFFSET($G65, -$E70, $D88)+$E88, IFERROR(OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G64, -$E70, $D88)-SUM($G89:BT89)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G63, -$E70, $D88)+$E88, IFERROR(OFFSET($G62, -$E70, $D88)/OFFSET($G63, -$E70, $D88)+OFFSET($G64, -$E70, $D88)/OFFSET($G65, -$E70, $D88), 0), OFFSET($G62, -$E70, $D88)+OFFSET($G64, -$E70, $D88)-SUM($G89:BT89))))))\n*IF(OFFSET($G63, -$D70, $D88)+$E88-(BT$5-OFFSET('RAB input'!$H$11, 0, $D88))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,{"$f":"D89+6","v":11},{"$f":"E89+5.5","v":10.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E89)","v":"Depreciation of t-1 and t-2 adjustment 2015"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E90=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=S$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:Q90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:R90)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:R90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(R$5-OFFSET('RAB input'!$H$11, 0, $D89))>S$5-R$5, S$5-R$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=S$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:R90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:R90)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:R90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(R$5-OFFSET('RAB input'!$H$11, 0, $D89))>S$5-R$5, S$5-R$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=T$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:S90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:S90)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:S90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(S$5-OFFSET('RAB input'!$H$11, 0, $D89))>T$5-S$5, T$5-S$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=U$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:T90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:T90)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:T90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(T$5-OFFSET('RAB input'!$H$11, 0, $D89))>U$5-T$5, U$5-T$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=V$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:U90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:U90)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:U90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(U$5-OFFSET('RAB input'!$H$11, 0, $D89))>V$5-U$5, V$5-U$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=W$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:V90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:V90)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:V90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(V$5-OFFSET('RAB input'!$H$11, 0, $D89))>W$5-V$5, W$5-V$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=X$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:W90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:W90)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:W90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(W$5-OFFSET('RAB input'!$H$11, 0, $D89))>X$5-W$5, X$5-W$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=Y$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:X90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:X90)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:X90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(X$5-OFFSET('RAB input'!$H$11, 0, $D89))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=Z$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:Y90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:Y90)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:Y90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(Y$5-OFFSET('RAB input'!$H$11, 0, $D89))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AA$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:Z90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:Z90)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:Z90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(Z$5-OFFSET('RAB input'!$H$11, 0, $D89))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AB$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AA90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AA90)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AA90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AA$5-OFFSET('RAB input'!$H$11, 0, $D89))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AC$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AB90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AB90)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AB90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AB$5-OFFSET('RAB input'!$H$11, 0, $D89))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AD$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AC90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AC90)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AC90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AC$5-OFFSET('RAB input'!$H$11, 0, $D89))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AE$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AD90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AD90)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AD90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AD$5-OFFSET('RAB input'!$H$11, 0, $D89))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AF$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AE90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AE90)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AE90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AE$5-OFFSET('RAB input'!$H$11, 0, $D89))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AG$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AF90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AF90)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AF90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AF$5-OFFSET('RAB input'!$H$11, 0, $D89))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AH$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AG90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AG90)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AG90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AG$5-OFFSET('RAB input'!$H$11, 0, $D89))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AI$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AH90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AH90)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AH90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AH$5-OFFSET('RAB input'!$H$11, 0, $D89))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AJ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AI90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AI90)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AI90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AI$5-OFFSET('RAB input'!$H$11, 0, $D89))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AK$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AJ90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AJ90)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AJ90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D89))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AL$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AK90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AK90)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AK90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AK$5-OFFSET('RAB input'!$H$11, 0, $D89))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AM$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AL90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AL90)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AL90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AL$5-OFFSET('RAB input'!$H$11, 0, $D89))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AN$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AM90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AM90)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AM90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AM$5-OFFSET('RAB input'!$H$11, 0, $D89))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AO$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AN90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AN90)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AN90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AN$5-OFFSET('RAB input'!$H$11, 0, $D89))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AP$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AO90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AO90)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AO90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AO$5-OFFSET('RAB input'!$H$11, 0, $D89))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AQ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AP90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AP90)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AP90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AP$5-OFFSET('RAB input'!$H$11, 0, $D89))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AR$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AQ90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AQ90)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AQ90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D89))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AS$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AR90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AR90)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AR90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AR$5-OFFSET('RAB input'!$H$11, 0, $D89))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AT$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AS90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AS90)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AS90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AS$5-OFFSET('RAB input'!$H$11, 0, $D89))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AU$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AT90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AT90)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AT90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AT$5-OFFSET('RAB input'!$H$11, 0, $D89))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AV$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AU90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AU90)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AU90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AU$5-OFFSET('RAB input'!$H$11, 0, $D89))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AW$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AV90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AV90)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AV90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AV$5-OFFSET('RAB input'!$H$11, 0, $D89))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AX$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AW90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AW90)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AW90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AW$5-OFFSET('RAB input'!$H$11, 0, $D89))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AY$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AX90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AX90)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AX90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AX$5-OFFSET('RAB input'!$H$11, 0, $D89))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=AZ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AY90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AY90)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AY90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AY$5-OFFSET('RAB input'!$H$11, 0, $D89))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BA$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:AZ90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:AZ90)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:AZ90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D89))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BB$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BA90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BA90)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BA90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BA$5-OFFSET('RAB input'!$H$11, 0, $D89))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BC$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BB90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BB90)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BB90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BB$5-OFFSET('RAB input'!$H$11, 0, $D89))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BD$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BC90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BC90)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BC90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BC$5-OFFSET('RAB input'!$H$11, 0, $D89))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BE$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BD90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BD90)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BD90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BD$5-OFFSET('RAB input'!$H$11, 0, $D89))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BF$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BE90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BE90)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BE90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BE$5-OFFSET('RAB input'!$H$11, 0, $D89))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BG$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BF90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BF90)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BF90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BF$5-OFFSET('RAB input'!$H$11, 0, $D89))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BH$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BG90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BG90)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BG90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BG$5-OFFSET('RAB input'!$H$11, 0, $D89))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BI$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BH90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BH90)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BH90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BH$5-OFFSET('RAB input'!$H$11, 0, $D89))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BJ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BI90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BI90)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BI90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BI$5-OFFSET('RAB input'!$H$11, 0, $D89))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":-9.2515617653565058E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BK$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BJ90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BJ90)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BJ90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D89))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":-9.2515617653561311E-3},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BL$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BK90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BK90)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BK90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BK$5-OFFSET('RAB input'!$H$11, 0, $D89))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BM$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BL90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BL90)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BL90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BL$5-OFFSET('RAB input'!$H$11, 0, $D89))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BN$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BM90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BM90)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BM90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BM$5-OFFSET('RAB input'!$H$11, 0, $D89))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BO$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BN90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BN90)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BN90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BN$5-OFFSET('RAB input'!$H$11, 0, $D89))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BP$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BO90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BO90)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BO90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BO$5-OFFSET('RAB input'!$H$11, 0, $D89))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BQ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BP90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BP90)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BP90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BP$5-OFFSET('RAB input'!$H$11, 0, $D89))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BR$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BQ90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BQ90)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BQ90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D89))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BS$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BR90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BR90)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BR90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BR$5-OFFSET('RAB input'!$H$11, 0, $D89))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BT$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BS90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BS90)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BS90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BS$5-OFFSET('RAB input'!$H$11, 0, $D89))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D89)), OFFSET('RAB input'!$H$11, 0, $D89))+$E71>=BU$5, 0,\nIF(AND(OFFSET($G63, -$E71, $D89)<>0, OFFSET($G65, -$E71, $D89)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)-SUM($G90:BT90)),\nIF(AND(OFFSET($G63, -$E71, $D89)=0, OFFSET($G65, -$E71, $D89)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D89)<OFFSET($G66, -$E71, $D89)+$E89, IFERROR(OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G65, -$E71, $D89)-SUM($G90:BT90)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E89)<OFFSET($G64, -$E71, $D89)+$E89, IFERROR(OFFSET($G63, -$E71, $D89)/OFFSET($G64, -$E71, $D89)+OFFSET($G65, -$E71, $D89)/OFFSET($G66, -$E71, $D89), 0), OFFSET($G63, -$E71, $D89)+OFFSET($G65, -$E71, $D89)-SUM($G90:BT90))))))\n*IF(OFFSET($G64, -$D71, $D89)+$E89-(BT$5-OFFSET('RAB input'!$H$11, 0, $D89))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,{"$f":"D90+5","v":16},{"$f":"E90+5","v":15.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E90)","v":"Depreciation of t-1 and t-2 adjustment 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E91=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=X$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:V91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:W91)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:W91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(W$5-OFFSET('RAB input'!$H$11, 0, $D90))>X$5-W$5, X$5-W$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=X$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:W91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:W91)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:W91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(W$5-OFFSET('RAB input'!$H$11, 0, $D90))>X$5-W$5, X$5-W$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=Y$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:X91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:X91)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:X91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(X$5-OFFSET('RAB input'!$H$11, 0, $D90))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=Z$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:Y91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:Y91)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:Y91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(Y$5-OFFSET('RAB input'!$H$11, 0, $D90))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AA$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:Z91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:Z91)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:Z91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(Z$5-OFFSET('RAB input'!$H$11, 0, $D90))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AB$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AA91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AA91)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AA91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AA$5-OFFSET('RAB input'!$H$11, 0, $D90))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AC$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AB91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AB91)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AB91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AB$5-OFFSET('RAB input'!$H$11, 0, $D90))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AD$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AC91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AC91)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AC91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AC$5-OFFSET('RAB input'!$H$11, 0, $D90))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AE$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AD91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AD91)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AD91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AD$5-OFFSET('RAB input'!$H$11, 0, $D90))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AF$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AE91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AE91)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AE91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AE$5-OFFSET('RAB input'!$H$11, 0, $D90))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AG$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AF91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AF91)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AF91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AF$5-OFFSET('RAB input'!$H$11, 0, $D90))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AH$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AG91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AG91)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AG91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AG$5-OFFSET('RAB input'!$H$11, 0, $D90))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AI$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AH91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AH91)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AH91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AH$5-OFFSET('RAB input'!$H$11, 0, $D90))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AJ$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AI91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AI91)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AI91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AI$5-OFFSET('RAB input'!$H$11, 0, $D90))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AK$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AJ91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AJ91)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AJ91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D90))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AL$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AK91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AK91)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AK91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AK$5-OFFSET('RAB input'!$H$11, 0, $D90))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AM$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AL91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AL91)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AL91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AL$5-OFFSET('RAB input'!$H$11, 0, $D90))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AN$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AM91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AM91)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AM91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AM$5-OFFSET('RAB input'!$H$11, 0, $D90))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AO$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AN91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AN91)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AN91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AN$5-OFFSET('RAB input'!$H$11, 0, $D90))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AP$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AO91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AO91)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AO91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AO$5-OFFSET('RAB input'!$H$11, 0, $D90))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AQ$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AP91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AP91)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AP91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AP$5-OFFSET('RAB input'!$H$11, 0, $D90))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AR$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AQ91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AQ91)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AQ91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D90))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AS$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AR91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AR91)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AR91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AR$5-OFFSET('RAB input'!$H$11, 0, $D90))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AT$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AS91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AS91)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AS91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AS$5-OFFSET('RAB input'!$H$11, 0, $D90))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AU$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AT91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AT91)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AT91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AT$5-OFFSET('RAB input'!$H$11, 0, $D90))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AV$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AU91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AU91)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AU91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AU$5-OFFSET('RAB input'!$H$11, 0, $D90))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AW$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AV91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AV91)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AV91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AV$5-OFFSET('RAB input'!$H$11, 0, $D90))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AX$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AW91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AW91)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AW91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AW$5-OFFSET('RAB input'!$H$11, 0, $D90))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AY$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AX91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AX91)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AX91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AX$5-OFFSET('RAB input'!$H$11, 0, $D90))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=AZ$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AY91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AY91)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AY91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AY$5-OFFSET('RAB input'!$H$11, 0, $D90))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BA$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:AZ91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:AZ91)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:AZ91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D90))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BB$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BA91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BA91)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BA91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BA$5-OFFSET('RAB input'!$H$11, 0, $D90))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BC$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BB91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BB91)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BB91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BB$5-OFFSET('RAB input'!$H$11, 0, $D90))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BD$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BC91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BC91)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BC91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BC$5-OFFSET('RAB input'!$H$11, 0, $D90))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BE$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BD91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BD91)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BD91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BD$5-OFFSET('RAB input'!$H$11, 0, $D90))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BF$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BE91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BE91)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BE91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BE$5-OFFSET('RAB input'!$H$11, 0, $D90))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BG$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BF91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BF91)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BF91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BF$5-OFFSET('RAB input'!$H$11, 0, $D90))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BH$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BG91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BG91)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BG91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BG$5-OFFSET('RAB input'!$H$11, 0, $D90))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BI$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BH91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BH91)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BH91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BH$5-OFFSET('RAB input'!$H$11, 0, $D90))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BJ$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BI91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BI91)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BI91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BI$5-OFFSET('RAB input'!$H$11, 0, $D90))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BK$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BJ91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BJ91)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BJ91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D90))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BL$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BK91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BK91)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BK91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BK$5-OFFSET('RAB input'!$H$11, 0, $D90))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BM$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BL91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BL91)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BL91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BL$5-OFFSET('RAB input'!$H$11, 0, $D90))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BN$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BM91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BM91)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BM91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BM$5-OFFSET('RAB input'!$H$11, 0, $D90))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BO$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BN91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BN91)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BN91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BN$5-OFFSET('RAB input'!$H$11, 0, $D90))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":-4.4695406138907164E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BP$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BO91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BO91)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BO91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BO$5-OFFSET('RAB input'!$H$11, 0, $D90))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":-4.4695406138907989E-2},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BQ$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BP91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BP91)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BP91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BP$5-OFFSET('RAB input'!$H$11, 0, $D90))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BR$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BQ91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BQ91)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BQ91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D90))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BS$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BR91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BR91)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BR91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BR$5-OFFSET('RAB input'!$H$11, 0, $D90))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BT$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BS91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BS91)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BS91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BS$5-OFFSET('RAB input'!$H$11, 0, $D90))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D90)), OFFSET('RAB input'!$H$11, 0, $D90))+$E72>=BU$5, 0,\nIF(AND(OFFSET($G64, -$E72, $D90)<>0, OFFSET($G66, -$E72, $D90)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)-SUM($G91:BT91)),\nIF(AND(OFFSET($G64, -$E72, $D90)=0, OFFSET($G66, -$E72, $D90)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D90)<OFFSET($G67, -$E72, $D90)+$E90, IFERROR(OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G66, -$E72, $D90)-SUM($G91:BT91)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E90)<OFFSET($G65, -$E72, $D90)+$E90, IFERROR(OFFSET($G64, -$E72, $D90)/OFFSET($G65, -$E72, $D90)+OFFSET($G66, -$E72, $D90)/OFFSET($G67, -$E72, $D90), 0), OFFSET($G64, -$E72, $D90)+OFFSET($G66, -$E72, $D90)-SUM($G91:BT91))))))\n*IF(OFFSET($G65, -$D72, $D90)+$E90-(BT$5-OFFSET('RAB input'!$H$11, 0, $D90))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D71)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>I$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:H94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>J$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:I94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>K$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:J94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>L$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:K94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>M$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:L94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>N$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:M94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>O$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:N94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>P$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:O94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>Q$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:P94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>R$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:Q94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>S$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:R94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>T$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:S94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>U$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:T94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>V$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:U94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>W$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:V94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>X$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:W94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>Y$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:X94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>Z$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:Y94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AA$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:Z94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AB$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AA94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AC$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AB94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AD$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AC94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AE$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AD94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AF$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AE94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AG$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AF94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AH$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AG94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AI$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AH94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AJ$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AI94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AK$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AJ94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AL$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AK94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AM$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AL94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AN$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AM94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AO$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AN94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AP$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AO94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AQ$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AP94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AR$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AQ94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AS$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AR94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AT$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AS94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AU$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AT94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AV$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AU94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AW$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AV94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AX$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AW94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AY$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AX94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>AZ$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AY94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BA$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:AZ94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BB$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BA94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BC$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BB94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BD$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BC94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BE$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BD94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BF$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BE94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BG$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BF94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BH$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BG94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BI$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BH94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BJ$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BI94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BK$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BJ94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BL$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BK94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BM$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BL94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BN$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BM94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BO$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BN94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BP$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BO94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BQ$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BP94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BR$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BQ94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BS$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BR94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BT$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BS94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G66, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=0, OFFSET($G67, -$D70, $D71)=\"n/a\"), 0, (IF(OFFSET($G67, -$D70, $D71)+$E71>BU$5, IFERROR(OFFSET($G66, -$D70, $D71)/OFFSET($G67, -$D70, $D71), 0), OFFSET($G66, -$D70, $D71)-SUM($G94:BT94)))*IF(OFFSET($G67, -$D70, $D71)+$E71-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2012",null,null,null,{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>J$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:I95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>K$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:J95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>L$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:K95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>M$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:L95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>N$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:M95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>O$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:N95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>P$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:O95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>Q$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:P95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>R$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:Q95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>S$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:R95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>T$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:S95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>U$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:T95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>V$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:U95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>W$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:V95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>X$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:W95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>Y$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:X95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>Z$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:Y95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AA$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:Z95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AB$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AA95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AC$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AB95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AD$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AC95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AE$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AD95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AF$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AE95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AG$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AF95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AH$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AG95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AI$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AH95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AJ$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AI95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AK$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AJ95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AL$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AK95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AM$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AL95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AN$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AM95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AO$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AN95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AP$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AO95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AQ$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AP95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AR$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AQ95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AS$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AR95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AT$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AS95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AU$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AT95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AV$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AU95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AW$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AV95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AX$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AW95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AY$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AX95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>AZ$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AY95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BA$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:AZ95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BB$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BA95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BC$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BB95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BD$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BC95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BE$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BD95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BF$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BE95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BG$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BF95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BH$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BG95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BI$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BH95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BJ$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BI95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BK$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BJ95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BL$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BK95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BM$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BL95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BN$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BM95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BO$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BN95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BP$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BO95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BQ$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BP95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BR$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BQ95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BS$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BR95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BT$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BS95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G67, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=0, OFFSET($G68, -$D71, $D72)=\"n/a\"), 0, (IF(OFFSET($G68, -$D71, $D72)+$E72>BU$5, IFERROR(OFFSET($G67, -$D71, $D72)/OFFSET($G68, -$D71, $D72), 0), OFFSET($G67, -$D71, $D72)-SUM($G95:BT95)))*IF(OFFSET($G68, -$D71, $D72)+$E72-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2013",null,null,null,null,{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>K$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:J96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>L$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:K96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>M$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:L96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>N$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:M96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>O$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:N96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>P$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:O96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>Q$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:P96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>R$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:Q96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>S$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:R96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>T$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:S96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>U$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:T96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>V$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:U96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>W$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:V96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>X$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:W96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>Y$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:X96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>Z$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:Y96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AA$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:Z96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AB$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AA96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AC$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AB96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AD$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AC96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AE$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AD96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AF$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AE96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AG$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AF96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AH$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AG96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AI$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AH96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AJ$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AI96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AK$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AJ96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AL$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AK96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AM$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AL96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AN$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AM96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AO$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AN96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AP$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AO96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AQ$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AP96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AR$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AQ96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AS$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AR96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AT$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AS96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AU$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AT96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AV$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AU96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AW$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AV96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AX$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AW96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AY$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AX96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>AZ$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AY96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BA$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:AZ96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BB$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BA96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BC$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BB96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BD$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BC96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BE$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BD96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BF$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BE96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BG$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BF96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BH$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BG96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BI$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BH96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BJ$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BI96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BK$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BJ96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BL$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BK96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BM$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BL96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BN$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BM96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BO$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BN96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BP$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BO96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BQ$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BP96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BR$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BQ96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BS$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BR96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BT$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BS96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G68, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=0, OFFSET($G69, -$D72, $D73)=\"n/a\"), 0, (IF(OFFSET($G69, -$D72, $D73)+$E73>BU$5, IFERROR(OFFSET($G68, -$D72, $D73)/OFFSET($G69, -$D72, $D73), 0), OFFSET($G68, -$D72, $D73)-SUM($G96:BT96)))*IF(OFFSET($G69, -$D72, $D73)+$E73-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2014",null,null,null,null,null,{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>L$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:K97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>M$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:L97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>N$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:M97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>O$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:N97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>P$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:O97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>Q$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:P97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>R$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:Q97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>S$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:R97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>T$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:S97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>U$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:T97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>V$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:U97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>W$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:V97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>X$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:W97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>Y$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:X97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>Z$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:Y97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AA$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:Z97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AB$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AA97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AC$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AB97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AD$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AC97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AE$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AD97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AF$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AE97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AG$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AF97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AH$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AG97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AI$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AH97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AJ$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AI97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AK$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AJ97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AL$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AK97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AM$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AL97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AN$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AM97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AO$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AN97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AP$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AO97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AQ$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AP97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AR$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AQ97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AS$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AR97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AT$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AS97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AU$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AT97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AV$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AU97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AW$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AV97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AX$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AW97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AY$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AX97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>AZ$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AY97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BA$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:AZ97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BB$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BA97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BC$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BB97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BD$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BC97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BE$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BD97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BF$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BE97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BG$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BF97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BH$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BG97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BI$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BH97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BJ$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BI97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BK$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BJ97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BL$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BK97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BM$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BL97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BN$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BM97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BO$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BN97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BP$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BO97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BQ$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BP97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BR$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BQ97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BS$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BR97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BT$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BS97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G69, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=0, OFFSET($G70, -$D73, $D74)=\"n/a\"), 0, (IF(OFFSET($G70, -$D73, $D74)+$E74>BU$5, IFERROR(OFFSET($G69, -$D73, $D74)/OFFSET($G70, -$D73, $D74), 0), OFFSET($G69, -$D73, $D74)-SUM($G97:BT97)))*IF(OFFSET($G70, -$D73, $D74)+$E74-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2015",null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>M$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:L98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-L$5>M$5-L$5, M$5-L$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>N$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:M98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-M$5>N$5-M$5, N$5-M$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>O$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:N98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-N$5>O$5-N$5, O$5-N$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>P$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:O98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-O$5>P$5-O$5, P$5-O$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>Q$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:P98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-P$5>Q$5-P$5, Q$5-P$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>R$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:Q98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":-1.4515568475737035},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>S$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:R98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-R$5>S$5-R$5, S$5-R$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>T$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:S98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-S$5>T$5-S$5, T$5-S$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>U$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:T98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-T$5>U$5-T$5, U$5-T$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>V$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:U98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-U$5>V$5-U$5, V$5-U$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>W$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:V98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-V$5>W$5-V$5, W$5-V$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>X$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:W98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-W$5>X$5-W$5, X$5-W$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>Y$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:X98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-X$5>Y$5-X$5, Y$5-X$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>Z$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:Y98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AA$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:Z98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AB$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AA98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AC$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AB98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AD$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AC98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AE$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AD98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AF$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AE98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AG$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AF98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AH$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AG98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AI$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AH98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AJ$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AI98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":-2.903113695147407},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AK$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AJ98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":-1.6025201277179804},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AL$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AK98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AM$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AL98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AN$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AM98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AO$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AN98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AP$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AO98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AQ$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AP98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AR$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AQ98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AS$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AR98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AT$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AS98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AU$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AT98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AV$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AU98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AW$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AV98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AX$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AW98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AY$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AX98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>AZ$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AY98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BA$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:AZ98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BB$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BA98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BC$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BB98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BD$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BC98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BE$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BD98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BF$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BE98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BG$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BF98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BH$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BG98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BI$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BH98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BJ$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BI98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BK$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BJ98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BL$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BK98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BM$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BL98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BN$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BM98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BO$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BN98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BP$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BO98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BQ$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BP98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BR$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BQ98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BS$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BR98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BT$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BS98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G70, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=0, OFFSET($G71, -$D74, $D75)=\"n/a\"), 0, (IF(OFFSET($G71, -$D74, $D75)+$E75>BU$5, IFERROR(OFFSET($G70, -$D74, $D75)/OFFSET($G71, -$D74, $D75), 0), OFFSET($G70, -$D74, $D75)-SUM($G98:BT98)))*IF(OFFSET($G71, -$D74, $D75)+$E75-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2016",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>N$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:M99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-M$5>N$5-M$5, N$5-M$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>O$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:N99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-N$5>O$5-N$5, O$5-N$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>P$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:O99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-O$5>P$5-O$5, P$5-O$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>Q$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:P99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-P$5>Q$5-P$5, Q$5-P$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>R$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:Q99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":-6.745804679106808E-2},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>S$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:R99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-R$5>S$5-R$5, S$5-R$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>T$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:S99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-S$5>T$5-S$5, T$5-S$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>U$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:T99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-T$5>U$5-T$5, U$5-T$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>V$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:U99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-U$5>V$5-U$5, V$5-U$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>W$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:V99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-V$5>W$5-V$5, W$5-V$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>X$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:W99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-W$5>X$5-W$5, X$5-W$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>Y$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:X99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-X$5>Y$5-X$5, Y$5-X$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>Z$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:Y99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AA$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:Z99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AB$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AA99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AC$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AB99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AD$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AC99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AE$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AD99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":-0.13491609358213616},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AF$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AE99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":-3.6477348720015623E-2},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AG$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AF99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AH$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AG99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AI$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AH99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AJ$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AI99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AK$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AJ99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AL$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AK99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AM$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AL99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AN$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AM99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AO$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AN99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AP$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AO99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AQ$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AP99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AR$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AQ99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AS$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AR99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AT$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AS99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AU$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AT99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AV$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AU99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AW$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AV99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AX$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AW99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AY$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AX99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>AZ$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AY99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BA$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:AZ99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BB$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BA99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BC$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BB99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BD$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BC99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BE$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BD99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BF$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BE99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BG$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BF99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BH$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BG99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BI$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BH99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BJ$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BI99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BK$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BJ99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BL$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BK99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BM$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BL99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BN$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BM99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BO$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BN99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BP$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BO99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BQ$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BP99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BR$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BQ99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BS$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BR99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BT$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BS99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G71, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=0, OFFSET($G72, -$D75, $D76)=\"n/a\"), 0, (IF(OFFSET($G72, -$D75, $D76)+$E76>BU$5, IFERROR(OFFSET($G71, -$D75, $D76)/OFFSET($G72, -$D75, $D76), 0), OFFSET($G71, -$D75, $D76)-SUM($G99:BT99)))*IF(OFFSET($G72, -$D75, $D76)+$E76-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2017",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>O$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:N100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>P$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:O100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>Q$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:P100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>R$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:Q100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>S$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:R100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>T$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:S100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>U$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:T100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>V$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:U100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>W$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:V100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>X$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:W100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>Y$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:X100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>Z$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:Y100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AA$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:Z100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AB$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AA100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AC$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AB100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AD$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AC100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AE$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AD100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AF$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AE100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AG$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AF100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AH$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AG100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AI$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AH100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AJ$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AI100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AK$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AJ100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AL$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AK100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AM$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AL100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AN$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AM100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AO$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AN100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AP$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AO100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AQ$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AP100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AR$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AQ100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AS$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AR100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AT$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AS100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AU$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AT100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AV$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AU100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AW$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AV100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AX$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AW100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AY$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AX100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>AZ$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AY100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BA$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:AZ100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BB$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BA100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BC$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BB100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BD$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BC100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BE$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BD100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BF$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BE100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BG$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BF100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BH$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BG100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BI$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BH100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BJ$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BI100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BK$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BJ100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BL$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BK100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BM$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BL100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BN$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BM100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BO$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BN100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BP$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BO100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BQ$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BP100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BR$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BQ100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BS$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BR100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BT$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BS100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G72, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=0, OFFSET($G73, -$D76, $D77)=\"n/a\"), 0, (IF(OFFSET($G73, -$D76, $D77)+$E77>BU$5, IFERROR(OFFSET($G72, -$D76, $D77)/OFFSET($G73, -$D76, $D77), 0), OFFSET($G72, -$D76, $D77)-SUM($G100:BT100)))*IF(OFFSET($G73, -$D76, $D77)+$E77-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>P$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:O101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-O$5>P$5-O$5, P$5-O$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>Q$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:P101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-P$5>Q$5-P$5, Q$5-P$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>R$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:Q101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":-9.6920738166199255E-2},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>S$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:R101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-R$5>S$5-R$5, S$5-R$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>T$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:S101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-S$5>T$5-S$5, T$5-S$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>U$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:T101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-T$5>U$5-T$5, U$5-T$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>V$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:U101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-U$5>V$5-U$5, V$5-U$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>W$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:V101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-V$5>W$5-V$5, W$5-V$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>X$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:W101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-W$5>X$5-W$5, X$5-W$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>Y$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:X101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-X$5>Y$5-X$5, Y$5-X$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>Z$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:Y101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AA$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:Z101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AB$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AA101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AC$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AB101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AD$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AC101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AE$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AD101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AF$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AE101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AG$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AF101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AH$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AG101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AI$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AH101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AJ$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AI101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AK$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AJ101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AL$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AK101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AM$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AL101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":-0.19384147633239851},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AN$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AM101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":-3.3018157538721837E-2},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AO$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AN101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AP$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AO101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AQ$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AP101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AR$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AQ101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AS$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AR101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AT$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AS101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AU$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AT101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AV$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AU101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AW$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AV101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AX$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AW101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AY$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AX101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>AZ$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AY101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BA$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:AZ101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BB$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BA101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BC$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BB101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BD$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BC101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BE$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BD101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BF$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BE101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BG$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BF101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BH$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BG101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BI$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BH101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BJ$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BI101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BK$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BJ101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BL$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BK101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BM$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BL101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BN$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BM101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BO$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BN101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BP$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BO101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BQ$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BP101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BR$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BQ101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BS$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BR101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BT$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BS101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G73, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=0, OFFSET($G74, -$D77, $D78)=\"n/a\"), 0, (IF(OFFSET($G74, -$D77, $D78)+$E78>BU$5, IFERROR(OFFSET($G73, -$D77, $D78)/OFFSET($G74, -$D77, $D78), 0), OFFSET($G73, -$D77, $D78)-SUM($G101:BT101)))*IF(OFFSET($G74, -$D77, $D78)+$E78-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2019",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>Q$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:P102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>R$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:Q102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>S$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:R102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>T$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:S102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>U$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:T102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>V$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:U102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>W$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:V102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>X$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:W102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>Y$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:X102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>Z$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:Y102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AA$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:Z102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AB$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AA102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AC$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AB102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AD$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AC102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AE$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AD102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AF$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AE102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AG$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AF102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AH$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AG102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AI$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AH102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AJ$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AI102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AK$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AJ102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AL$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AK102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AM$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AL102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AN$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AM102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AO$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AN102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AP$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AO102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AQ$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AP102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AR$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AQ102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AS$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AR102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AT$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AS102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AU$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AT102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AV$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AU102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AW$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AV102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AX$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AW102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AY$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AX102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>AZ$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AY102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BA$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:AZ102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BB$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BA102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BC$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BB102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BD$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BC102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BE$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BD102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BF$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BE102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BG$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BF102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BH$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BG102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BI$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BH102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BJ$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BI102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BK$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BJ102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BL$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BK102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BM$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BL102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BN$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BM102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BO$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BN102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BP$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BO102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BQ$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BP102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BR$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BQ102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BS$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BR102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BT$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BS102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G74, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=0, OFFSET($G75, -$D78, $D79)=\"n/a\"), 0, (IF(OFFSET($G75, -$D78, $D79)+$E79>BU$5, IFERROR(OFFSET($G74, -$D78, $D79)/OFFSET($G75, -$D78, $D79), 0), OFFSET($G74, -$D78, $D79)-SUM($G102:BT102)))*IF(OFFSET($G75, -$D78, $D79)+$E79-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>R$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:Q103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":-1.2432822557951471},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>S$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:R103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-R$5>S$5-R$5, S$5-R$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>T$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:S103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-S$5>T$5-S$5, T$5-S$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>U$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:T103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-T$5>U$5-T$5, U$5-T$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>V$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:U103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-U$5>V$5-U$5, V$5-U$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>W$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:V103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-V$5>W$5-V$5, W$5-V$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>X$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:W103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-W$5>X$5-W$5, X$5-W$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>Y$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:X103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-X$5>Y$5-X$5, Y$5-X$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>Z$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:Y103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AA$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:Z103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AB$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AA103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AC$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AB103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AD$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AC103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AE$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AD103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AF$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AE103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AG$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AF103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AH$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AG103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AI$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AH103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AJ$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AI103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AK$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AJ103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":-2.4865645115902941},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AL$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AK103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":-0.28983389336207921},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AM$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AL103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AN$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AM103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AO$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AN103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AP$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AO103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AQ$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AP103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AR$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AQ103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AS$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AR103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AT$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AS103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AU$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AT103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AV$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AU103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AW$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AV103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AX$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AW103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AY$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AX103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>AZ$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AY103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BA$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:AZ103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BB$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BA103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BC$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BB103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BD$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BC103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BE$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BD103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BF$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BE103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BG$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BF103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BH$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BG103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BI$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BH103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BJ$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BI103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BK$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BJ103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BL$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BK103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BM$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BL103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BN$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BM103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BO$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BN103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BP$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BO103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BQ$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BP103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BR$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BQ103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BS$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BR103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BT$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BS103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G75, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=0, OFFSET($G76, -$D79, $D80)=\"n/a\"), 0, (IF(OFFSET($G76, -$D79, $D80)+$E80>BU$5, IFERROR(OFFSET($G75, -$D79, $D80)/OFFSET($G76, -$D79, $D80), 0), OFFSET($G75, -$D79, $D80)-SUM($G103:BT103)))*IF(OFFSET($G76, -$D79, $D80)+$E80-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>S$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:R104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-R$5>S$5-R$5, S$5-R$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>T$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:S104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-S$5>T$5-S$5, T$5-S$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>U$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:T104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-T$5>U$5-T$5, U$5-T$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>V$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:U104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-U$5>V$5-U$5, V$5-U$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>W$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:V104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-V$5>W$5-V$5, W$5-V$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>X$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:W104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-W$5>X$5-W$5, X$5-W$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>Y$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:X104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-X$5>Y$5-X$5, Y$5-X$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>Z$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:Y104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AA$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:Z104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AB$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AA104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AC$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AB104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AD$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AC104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AE$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AD104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AF$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AE104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AG$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AF104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AH$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AG104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AI$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AH104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AJ$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AI104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AK$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AJ104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AL$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AK104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AM$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AL104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AN$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AM104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AO$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AN104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AP$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AO104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AQ$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AP104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AR$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AQ104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AS$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AR104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AT$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AS104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AU$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AT104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AV$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AU104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AW$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AV104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AX$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AW104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AY$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AX104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>AZ$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AY104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BA$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:AZ104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BB$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BA104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BC$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BB104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BD$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BC104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BE$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BD104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BF$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BE104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BG$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BF104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BH$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BG104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":-1.6084367316296264},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BI$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BH104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":-1.5572576091141173},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BJ$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BI104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BK$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BJ104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BL$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BK104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BM$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BL104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BN$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BM104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BO$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BN104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BP$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BO104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BQ$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BP104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BR$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BQ104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BS$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BR104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BT$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BS104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G76, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=0, OFFSET($G77, -$D80, $D81)=\"n/a\"), 0, (IF(OFFSET($G77, -$D80, $D81)+$E81>BU$5, IFERROR(OFFSET($G76, -$D80, $D81)/OFFSET($G77, -$D80, $D81), 0), OFFSET($G76, -$D80, $D81)-SUM($G104:BT104)))*IF(OFFSET($G77, -$D80, $D81)+$E81-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>T$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:S105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>U$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:T105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>V$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:U105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>W$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:V105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>X$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:W105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>Y$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:X105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>Z$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:Y105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AA$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:Z105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AB$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AA105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AC$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AB105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AD$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AC105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AE$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AD105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AF$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AE105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AG$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AF105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AH$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AG105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AI$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AH105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AJ$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AI105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AK$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AJ105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AL$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AK105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AM$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AL105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AN$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AM105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AO$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AN105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AP$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AO105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AQ$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AP105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AR$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AQ105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AS$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AR105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AT$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AS105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AU$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AT105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AV$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AU105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AW$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AV105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AX$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AW105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AY$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AX105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>AZ$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AY105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BA$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:AZ105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BB$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BA105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BC$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BB105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BD$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BC105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BE$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BD105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BF$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BE105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BG$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BF105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BH$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BG105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BI$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BH105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BJ$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BI105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BK$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BJ105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BL$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BK105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BM$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BL105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BN$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BM105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BO$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BN105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BP$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BO105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BQ$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BP105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BR$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BQ105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BS$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BR105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BT$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BS105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G77, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=0, OFFSET($G78, -$D81, $D82)=\"n/a\"), 0, (IF(OFFSET($G78, -$D81, $D82)+$E82>BU$5, IFERROR(OFFSET($G77, -$D81, $D82)/OFFSET($G78, -$D81, $D82), 0), OFFSET($G77, -$D81, $D82)-SUM($G105:BT105)))*IF(OFFSET($G78, -$D81, $D82)+$E82-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>U$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:T106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>V$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:U106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>W$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:V106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>X$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:W106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>Y$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:X106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>Z$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:Y106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AA$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:Z106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AB$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AA106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AC$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AB106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AD$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AC106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AE$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AD106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AF$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AE106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AG$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AF106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AH$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AG106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AI$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AH106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AJ$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AI106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AK$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AJ106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AL$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AK106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AM$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AL106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AN$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AM106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AO$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AN106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AP$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AO106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AQ$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AP106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AR$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AQ106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AS$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AR106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AT$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AS106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AU$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AT106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AV$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AU106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AW$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AV106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AX$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AW106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AY$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AX106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>AZ$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AY106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BA$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:AZ106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BB$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BA106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BC$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BB106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BD$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BC106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BE$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BD106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BF$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BE106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BG$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BF106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BH$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BG106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BI$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BH106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BJ$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BI106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BK$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BJ106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BL$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BK106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BM$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BL106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BN$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BM106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BO$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BN106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BP$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BO106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BQ$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BP106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BR$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BQ106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BS$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BR106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BT$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BS106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G78, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=0, OFFSET($G79, -$D82, $D83)=\"n/a\"), 0, (IF(OFFSET($G79, -$D82, $D83)+$E83>BU$5, IFERROR(OFFSET($G78, -$D82, $D83)/OFFSET($G79, -$D82, $D83), 0), OFFSET($G78, -$D82, $D83)-SUM($G106:BT106)))*IF(OFFSET($G79, -$D82, $D83)+$E83-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>V$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:U107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>W$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:V107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>X$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:W107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>Y$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:X107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>Z$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:Y107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AA$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:Z107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AB$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AA107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AC$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AB107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AD$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AC107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AE$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AD107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AF$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AE107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AG$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AF107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AH$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AG107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AI$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AH107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AJ$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AI107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AK$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AJ107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AL$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AK107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AM$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AL107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AN$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AM107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AO$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AN107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AP$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AO107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AQ$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AP107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AR$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AQ107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AS$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AR107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AT$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AS107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AU$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AT107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AV$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AU107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AW$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AV107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AX$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AW107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AY$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AX107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>AZ$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AY107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BA$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:AZ107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BB$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BA107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BC$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BB107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BD$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BC107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BE$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BD107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BF$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BE107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BG$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BF107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BH$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BG107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BI$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BH107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BJ$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BI107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BK$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BJ107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BL$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BK107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BM$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BL107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BN$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BM107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BO$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BN107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BP$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BO107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BQ$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BP107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BR$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BQ107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BS$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BR107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BT$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BS107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G79, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=0, OFFSET($G80, -$D83, $D84)=\"n/a\"), 0, (IF(OFFSET($G80, -$D83, $D84)+$E84>BU$5, IFERROR(OFFSET($G79, -$D83, $D84)/OFFSET($G80, -$D83, $D84), 0), OFFSET($G79, -$D83, $D84)-SUM($G107:BT107)))*IF(OFFSET($G80, -$D83, $D84)+$E84-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>W$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:V108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>X$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:W108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>Y$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:X108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>Z$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:Y108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AA$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:Z108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AB$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AA108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AC$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AB108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AD$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AC108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AE$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AD108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AF$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AE108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AG$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AF108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AH$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AG108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AI$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AH108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AJ$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AI108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AK$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AJ108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AL$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AK108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AM$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AL108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AN$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AM108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AO$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AN108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AP$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AO108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AQ$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AP108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AR$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AQ108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AS$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AR108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AT$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AS108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AU$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AT108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AV$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AU108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AW$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AV108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AX$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AW108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AY$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AX108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>AZ$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AY108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BA$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:AZ108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BB$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BA108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BC$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BB108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BD$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BC108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BE$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BD108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BF$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BE108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BG$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BF108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BH$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BG108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BI$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BH108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BJ$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BI108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BK$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BJ108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BL$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BK108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BM$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BL108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BN$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BM108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BO$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BN108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BP$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BO108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BQ$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BP108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BR$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BQ108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BS$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BR108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BT$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BS108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G80, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=0, OFFSET($G81, -$D84, $D85)=\"n/a\"), 0, (IF(OFFSET($G81, -$D84, $D85)+$E85>BU$5, IFERROR(OFFSET($G80, -$D84, $D85)/OFFSET($G81, -$D84, $D85), 0), OFFSET($G80, -$D84, $D85)-SUM($G108:BT108)))*IF(OFFSET($G81, -$D84, $D85)+$E85-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>X$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:W109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>Y$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:X109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>Z$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:Y109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AA$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:Z109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AB$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AA109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AC$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AB109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AD$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AC109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AE$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AD109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AF$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AE109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AG$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AF109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AH$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AG109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AI$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AH109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AJ$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AI109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AK$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AJ109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AL$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AK109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AM$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AL109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AN$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AM109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AO$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AN109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AP$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AO109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AQ$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AP109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AR$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AQ109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AS$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AR109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AT$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AS109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AU$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AT109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AV$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AU109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AW$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AV109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AX$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AW109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AY$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AX109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>AZ$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AY109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BA$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:AZ109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BB$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BA109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BC$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BB109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BD$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BC109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BE$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BD109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BF$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BE109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BG$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BF109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BH$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BG109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BI$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BH109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BJ$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BI109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BK$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BJ109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BL$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BK109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BM$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BL109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BN$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BM109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BO$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BN109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BP$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BO109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BQ$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BP109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BR$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BQ109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BS$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BR109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BT$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BS109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G81, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=0, OFFSET($G82, -$D85, $D86)=\"n/a\"), 0, (IF(OFFSET($G82, -$D85, $D86)+$E86>BU$5, IFERROR(OFFSET($G81, -$D85, $D86)/OFFSET($G82, -$D85, $D86), 0), OFFSET($G81, -$D85, $D86)-SUM($G109:BT109)))*IF(OFFSET($G82, -$D85, $D86)+$E86-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E60, 'RAB input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":"Distribution system assets - depreciation"},null,{"$f":"SUM(H70:H109)","v":60.241413499651479},64.008306276650501,68.050799256183907,72.698000496237412,78.012172618100522,79.864118163683713,83.744383882805536,87.763887253188201,91.728141760474955,95.220580031392672,47.73672510935598,95.243914059400282,97.54150766943188,100.07461833055342,103.30911293422498,106.79478629905226,110.11281203443043,110.11281203443043,110.11281203443043,110.11281203443043,110.11281203443043,110.11281203443043,110.11281203443043,110.11281203443043,110.21125077929256,110.24772812801257,110.24772812801257,110.24772812801257,110.24772812801257,86.228423767410206,55.106158941736716,55.395992835098795,{"$f":"SUM(AN70:AN109)","v":55.556816153892477},55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.589834311431197,55.610115618983571,53.746950538036522,49.842257659770276,45.548589672492383,42.125160600647945,37.070263611798929,32.674113339294642,28.656770747751207,24.5679710707503,20.742703943481782,17.626767458568345,14.913593381168981,12.615999771137359,10.082889110015943,{"$f":"SUM(BT70:BT109)","v":6.8483945063442544},{"$f":"SUM(BU70:BU109)","v":3.3627211415172269}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E113","v":"Asset class 3"},{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E113, 'RAB input'!$D$27:$D$76, 0))","v":"SCADA/Network control"}]
[null,null,null,null,{"$f":"E60+1","v":3},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$27:$G$76, $E113)/'RAB input'!G$15","v":1.6653345369377348E-15},{"$f":"(INDEX('RAB input'!H$27:H$76,$E113)-INDEX('RAB input'!H$81:H$130,$E113)-INDEX('RAB input'!H$135:H$184,$E113))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":1.2946535046258154},{"$f":"(INDEX('RAB input'!I$27:I$76,$E113)-INDEX('RAB input'!I$81:I$130,$E113)-INDEX('RAB input'!I$135:I$184,$E113))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":5.8488753613460434},{"$f":"(INDEX('RAB input'!J$27:J$76,$E113)-INDEX('RAB input'!J$81:J$130,$E113)-INDEX('RAB input'!J$135:J$184,$E113))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":1.8529127306772786},{"$f":"(INDEX('RAB input'!K$27:K$76,$E113)-INDEX('RAB input'!K$81:K$130,$E113)-INDEX('RAB input'!K$135:K$184,$E113))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0.69387495389757492},{"$f":"(INDEX('RAB input'!L$27:L$76,$E113)-INDEX('RAB input'!L$81:L$130,$E113)-INDEX('RAB input'!L$135:L$184,$E113))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0.16538900894618092},{"$f":"(INDEX('RAB input'!M$27:M$76,$E113)-INDEX('RAB input'!M$81:M$130,$E113)-INDEX('RAB input'!M$135:M$184,$E113))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":6.8631219679054833},{"$f":"(INDEX('RAB input'!N$27:N$76,$E113)-INDEX('RAB input'!N$81:N$130,$E113)-INDEX('RAB input'!N$135:N$184,$E113))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":17.429797145452653},{"$f":"(INDEX('RAB input'!O$27:O$76,$E113)-INDEX('RAB input'!O$81:O$130,$E113)-INDEX('RAB input'!O$135:O$184,$E113))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":20.043945491387944},{"$f":"(INDEX('RAB input'!P$27:P$76,$E113)-INDEX('RAB input'!P$81:P$130,$E113)-INDEX('RAB input'!P$135:P$184,$E113))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":28.087924394973964},{"$f":"(INDEX('RAB input'!Q$27:Q$76,$E113)-INDEX('RAB input'!Q$81:Q$130,$E113)-INDEX('RAB input'!Q$135:Q$184,$E113))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":14.169134270572371},{"$f":"(INDEX('RAB input'!R$27:R$76,$E113)-INDEX('RAB input'!R$81:R$130,$E113)-INDEX('RAB input'!R$135:R$184,$E113))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":4.3173221272182296},{"$f":"(INDEX('RAB input'!S$27:S$76,$E113)-INDEX('RAB input'!S$81:S$130,$E113)-INDEX('RAB input'!S$135:S$184,$E113))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":13.476884354215398},{"$f":"(INDEX('RAB input'!T$27:T$76,$E113)-INDEX('RAB input'!T$81:T$130,$E113)-INDEX('RAB input'!T$135:T$184,$E113))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":13.607638977624333},{"$f":"(INDEX('RAB input'!U$27:U$76,$E113)-INDEX('RAB input'!U$81:U$130,$E113)-INDEX('RAB input'!U$135:U$184,$E113))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":19.624033445822548},{"$f":"(INDEX('RAB input'!V$27:V$76,$E113)-INDEX('RAB input'!V$81:V$130,$E113)-INDEX('RAB input'!V$135:V$184,$E113))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":20.137190591652534},{"$f":"(INDEX('RAB input'!W$27:W$76,$E113)-INDEX('RAB input'!W$81:W$130,$E113)-INDEX('RAB input'!W$135:W$184,$E113))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":18.71944446518733},{"$f":"(INDEX('RAB input'!X$27:X$76,$E113)-INDEX('RAB input'!X$81:X$130,$E113)-INDEX('RAB input'!X$135:X$184,$E113))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$27:Y$76,$E113)-INDEX('RAB input'!Y$81:Y$130,$E113)-INDEX('RAB input'!Y$135:Y$184,$E113))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$27:Z$76,$E113)-INDEX('RAB input'!Z$81:Z$130,$E113)-INDEX('RAB input'!Z$135:Z$184,$E113))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$27:AA$76,$E113)-INDEX('RAB input'!AA$81:AA$130,$E113)-INDEX('RAB input'!AA$135:AA$184,$E113))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$27:AB$76,$E113)-INDEX('RAB input'!AB$81:AB$130,$E113)-INDEX('RAB input'!AB$135:AB$184,$E113))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$27:AC$76,$E113)-INDEX('RAB input'!AC$81:AC$130,$E113)-INDEX('RAB input'!AC$135:AC$184,$E113))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$27:AD$76,$E113)-INDEX('RAB input'!AD$81:AD$130,$E113)-INDEX('RAB input'!AD$135:AD$184,$E113))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$27:AE$76,$E113)-INDEX('RAB input'!AE$81:AE$130,$E113)-INDEX('RAB input'!AE$135:AE$184,$E113))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$27:AF$76,$E113)-INDEX('RAB input'!AF$81:AF$130,$E113)-INDEX('RAB input'!AF$135:AF$184,$E113))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$27:AG$76,$E113)-INDEX('RAB input'!AG$81:AG$130,$E113)-INDEX('RAB input'!AG$135:AG$184,$E113))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$27:AH$76,$E113)-INDEX('RAB input'!AH$81:AH$130,$E113)-INDEX('RAB input'!AH$135:AH$184,$E113))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$27:AI$76,$E113)-INDEX('RAB input'!AI$81:AI$130,$E113)-INDEX('RAB input'!AI$135:AI$184,$E113))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$27:AJ$76,$E113)-INDEX('RAB input'!AJ$81:AJ$130,$E113)-INDEX('RAB input'!AJ$135:AJ$184,$E113))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$27:AK$76,$E113)-INDEX('RAB input'!AK$81:AK$130,$E113)-INDEX('RAB input'!AK$135:AK$184,$E113))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$27:AL$76,$E113)-INDEX('RAB input'!AL$81:AL$130,$E113)-INDEX('RAB input'!AL$135:AL$184,$E113))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$27:AM$76,$E113)-INDEX('RAB input'!AM$81:AM$130,$E113)-INDEX('RAB input'!AM$135:AM$184,$E113))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$27:AN$76,$E113)-INDEX('RAB input'!AN$81:AN$130,$E113)-INDEX('RAB input'!AN$135:AN$184,$E113))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$27:AO$76,$E113)-INDEX('RAB input'!AO$81:AO$130,$E113)-INDEX('RAB input'!AO$135:AO$184,$E113))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$27:AP$76,$E113)-INDEX('RAB input'!AP$81:AP$130,$E113)-INDEX('RAB input'!AP$135:AP$184,$E113))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$27:AQ$76,$E113)-INDEX('RAB input'!AQ$81:AQ$130,$E113)-INDEX('RAB input'!AQ$135:AQ$184,$E113))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$27:AR$76,$E113)-INDEX('RAB input'!AR$81:AR$130,$E113)-INDEX('RAB input'!AR$135:AR$184,$E113))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$27:AS$76,$E113)-INDEX('RAB input'!AS$81:AS$130,$E113)-INDEX('RAB input'!AS$135:AS$184,$E113))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$27:AT$76,$E113)-INDEX('RAB input'!AT$81:AT$130,$E113)-INDEX('RAB input'!AT$135:AT$184,$E113))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$27:AU$76,$E113)-INDEX('RAB input'!AU$81:AU$130,$E113)-INDEX('RAB input'!AU$135:AU$184,$E113))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$27:AV$76,$E113)-INDEX('RAB input'!AV$81:AV$130,$E113)-INDEX('RAB input'!AV$135:AV$184,$E113))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$27:AW$76,$E113)-INDEX('RAB input'!AW$81:AW$130,$E113)-INDEX('RAB input'!AW$135:AW$184,$E113))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$27:AX$76,$E113)-INDEX('RAB input'!AX$81:AX$130,$E113)-INDEX('RAB input'!AX$135:AX$184,$E113))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$27:AY$76,$E113)-INDEX('RAB input'!AY$81:AY$130,$E113)-INDEX('RAB input'!AY$135:AY$184,$E113))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$27:AZ$76,$E113)-INDEX('RAB input'!AZ$81:AZ$130,$E113)-INDEX('RAB input'!AZ$135:AZ$184,$E113))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$27:BA$76,$E113)-INDEX('RAB input'!BA$81:BA$130,$E113)-INDEX('RAB input'!BA$135:BA$184,$E113))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$27:BB$76,$E113)-INDEX('RAB input'!BB$81:BB$130,$E113)-INDEX('RAB input'!BB$135:BB$184,$E113))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$27:BC$76,$E113)-INDEX('RAB input'!BC$81:BC$130,$E113)-INDEX('RAB input'!BC$135:BC$184,$E113))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$27:BD$76,$E113)-INDEX('RAB input'!BD$81:BD$130,$E113)-INDEX('RAB input'!BD$135:BD$184,$E113))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$27:BE$76,$E113)-INDEX('RAB input'!BE$81:BE$130,$E113)-INDEX('RAB input'!BE$135:BE$184,$E113))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$27:BF$76,$E113)-INDEX('RAB input'!BF$81:BF$130,$E113)-INDEX('RAB input'!BF$135:BF$184,$E113))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$27:BG$76,$E113)-INDEX('RAB input'!BG$81:BG$130,$E113)-INDEX('RAB input'!BG$135:BG$184,$E113))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$27:BH$76,$E113)-INDEX('RAB input'!BH$81:BH$130,$E113)-INDEX('RAB input'!BH$135:BH$184,$E113))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$27:BI$76,$E113)-INDEX('RAB input'!BI$81:BI$130,$E113)-INDEX('RAB input'!BI$135:BI$184,$E113))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$27:BJ$76,$E113)-INDEX('RAB input'!BJ$81:BJ$130,$E113)-INDEX('RAB input'!BJ$135:BJ$184,$E113))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$27:BK$76,$E113)-INDEX('RAB input'!BK$81:BK$130,$E113)-INDEX('RAB input'!BK$135:BK$184,$E113))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$27:BL$76,$E113)-INDEX('RAB input'!BL$81:BL$130,$E113)-INDEX('RAB input'!BL$135:BL$184,$E113))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$27:BM$76,$E113)-INDEX('RAB input'!BM$81:BM$130,$E113)-INDEX('RAB input'!BM$135:BM$184,$E113))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$27:BN$76,$E113)-INDEX('RAB input'!BN$81:BN$130,$E113)-INDEX('RAB input'!BN$135:BN$184,$E113))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$27:BO$76,$E113)-INDEX('RAB input'!BO$81:BO$130,$E113)-INDEX('RAB input'!BO$135:BO$184,$E113))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$27:BP$76,$E113)-INDEX('RAB input'!BP$81:BP$130,$E113)-INDEX('RAB input'!BP$135:BP$184,$E113))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$27:BQ$76,$E113)-INDEX('RAB input'!BQ$81:BQ$130,$E113)-INDEX('RAB input'!BQ$135:BQ$184,$E113))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$27:BR$76,$E113)-INDEX('RAB input'!BR$81:BR$130,$E113)-INDEX('RAB input'!BR$135:BR$184,$E113))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$27:BS$76,$E113)-INDEX('RAB input'!BS$81:BS$130,$E113)-INDEX('RAB input'!BS$135:BS$184,$E113))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$27:BT$76,$E113)-INDEX('RAB input'!BT$81:BT$130,$E113)-INDEX('RAB input'!BT$135:BT$184,$E113))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$27:BU$76,$E113)-INDEX('RAB input'!BU$81:BU$130,$E113)-INDEX('RAB input'!BU$135:BU$184,$E113))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$189:$G$238, $E113)=\"\", IF($G113=0, 0, F114), INDEX('RAB input'!$G$189:$G$238, $E113))","v":1},{"$f":"IF(INDEX('RAB input'!H$189:H$238, $E113)=\"\", G114, INDEX('RAB input'!H$189:H$238, $E113))","v":5},{"$f":"IF(INDEX('RAB input'!I$189:I$238, $E113)=\"\", H114, INDEX('RAB input'!I$189:I$238, $E113))","v":5},{"$f":"IF(INDEX('RAB input'!J$189:J$238, $E113)=\"\", I114, INDEX('RAB input'!J$189:J$238, $E113))","v":5},{"$f":"IF(INDEX('RAB input'!K$189:K$238, $E113)=\"\", J114, INDEX('RAB input'!K$189:K$238, $E113))","v":5},{"$f":"IF(INDEX('RAB input'!L$189:L$238, $E113)=\"\", K114, INDEX('RAB input'!L$189:L$238, $E113))","v":5},{"$f":"IF(INDEX('RAB input'!M$189:M$238, $E113)=\"\", L114, INDEX('RAB input'!M$189:M$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!N$189:N$238, $E113)=\"\", M114, INDEX('RAB input'!N$189:N$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!O$189:O$238, $E113)=\"\", N114, INDEX('RAB input'!O$189:O$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!P$189:P$238, $E113)=\"\", O114, INDEX('RAB input'!P$189:P$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!Q$189:Q$238, $E113)=\"\", P114, INDEX('RAB input'!Q$189:Q$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!R$189:R$238, $E113)=\"\", Q114, INDEX('RAB input'!R$189:R$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!S$189:S$238, $E113)=\"\", R114, INDEX('RAB input'!S$189:S$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!T$189:T$238, $E113)=\"\", S114, INDEX('RAB input'!T$189:T$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!U$189:U$238, $E113)=\"\", T114, INDEX('RAB input'!U$189:U$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!V$189:V$238, $E113)=\"\", U114, INDEX('RAB input'!V$189:V$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!W$189:W$238, $E113)=\"\", V114, INDEX('RAB input'!W$189:W$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!X$189:X$238, $E113)=\"\", W114, INDEX('RAB input'!X$189:X$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!Y$189:Y$238, $E113)=\"\", X114, INDEX('RAB input'!Y$189:Y$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!Z$189:Z$238, $E113)=\"\", Y114, INDEX('RAB input'!Z$189:Z$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AA$189:AA$238, $E113)=\"\", Z114, INDEX('RAB input'!AA$189:AA$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AB$189:AB$238, $E113)=\"\", AA114, INDEX('RAB input'!AB$189:AB$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AC$189:AC$238, $E113)=\"\", AB114, INDEX('RAB input'!AC$189:AC$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AD$189:AD$238, $E113)=\"\", AC114, INDEX('RAB input'!AD$189:AD$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AE$189:AE$238, $E113)=\"\", AD114, INDEX('RAB input'!AE$189:AE$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AF$189:AF$238, $E113)=\"\", AE114, INDEX('RAB input'!AF$189:AF$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AG$189:AG$238, $E113)=\"\", AF114, INDEX('RAB input'!AG$189:AG$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AH$189:AH$238, $E113)=\"\", AG114, INDEX('RAB input'!AH$189:AH$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AI$189:AI$238, $E113)=\"\", AH114, INDEX('RAB input'!AI$189:AI$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AJ$189:AJ$238, $E113)=\"\", AI114, INDEX('RAB input'!AJ$189:AJ$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AK$189:AK$238, $E113)=\"\", AJ114, INDEX('RAB input'!AK$189:AK$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AL$189:AL$238, $E113)=\"\", AK114, INDEX('RAB input'!AL$189:AL$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AM$189:AM$238, $E113)=\"\", AL114, INDEX('RAB input'!AM$189:AM$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AN$189:AN$238, $E113)=\"\", AM114, INDEX('RAB input'!AN$189:AN$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AO$189:AO$238, $E113)=\"\", AN114, INDEX('RAB input'!AO$189:AO$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AP$189:AP$238, $E113)=\"\", AO114, INDEX('RAB input'!AP$189:AP$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AQ$189:AQ$238, $E113)=\"\", AP114, INDEX('RAB input'!AQ$189:AQ$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AR$189:AR$238, $E113)=\"\", AQ114, INDEX('RAB input'!AR$189:AR$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AS$189:AS$238, $E113)=\"\", AR114, INDEX('RAB input'!AS$189:AS$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AT$189:AT$238, $E113)=\"\", AS114, INDEX('RAB input'!AT$189:AT$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AU$189:AU$238, $E113)=\"\", AT114, INDEX('RAB input'!AU$189:AU$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AV$189:AV$238, $E113)=\"\", AU114, INDEX('RAB input'!AV$189:AV$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AW$189:AW$238, $E113)=\"\", AV114, INDEX('RAB input'!AW$189:AW$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AX$189:AX$238, $E113)=\"\", AW114, INDEX('RAB input'!AX$189:AX$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AY$189:AY$238, $E113)=\"\", AX114, INDEX('RAB input'!AY$189:AY$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!AZ$189:AZ$238, $E113)=\"\", AY114, INDEX('RAB input'!AZ$189:AZ$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BA$189:BA$238, $E113)=\"\", AZ114, INDEX('RAB input'!BA$189:BA$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BB$189:BB$238, $E113)=\"\", BA114, INDEX('RAB input'!BB$189:BB$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BC$189:BC$238, $E113)=\"\", BB114, INDEX('RAB input'!BC$189:BC$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BD$189:BD$238, $E113)=\"\", BC114, INDEX('RAB input'!BD$189:BD$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BE$189:BE$238, $E113)=\"\", BD114, INDEX('RAB input'!BE$189:BE$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BF$189:BF$238, $E113)=\"\", BE114, INDEX('RAB input'!BF$189:BF$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BG$189:BG$238, $E113)=\"\", BF114, INDEX('RAB input'!BG$189:BG$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BH$189:BH$238, $E113)=\"\", BG114, INDEX('RAB input'!BH$189:BH$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BI$189:BI$238, $E113)=\"\", BH114, INDEX('RAB input'!BI$189:BI$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BJ$189:BJ$238, $E113)=\"\", BI114, INDEX('RAB input'!BJ$189:BJ$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BK$189:BK$238, $E113)=\"\", BJ114, INDEX('RAB input'!BK$189:BK$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BL$189:BL$238, $E113)=\"\", BK114, INDEX('RAB input'!BL$189:BL$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BM$189:BM$238, $E113)=\"\", BL114, INDEX('RAB input'!BM$189:BM$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BN$189:BN$238, $E113)=\"\", BM114, INDEX('RAB input'!BN$189:BN$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BO$189:BO$238, $E113)=\"\", BN114, INDEX('RAB input'!BO$189:BO$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BP$189:BP$238, $E113)=\"\", BO114, INDEX('RAB input'!BP$189:BP$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BQ$189:BQ$238, $E113)=\"\", BP114, INDEX('RAB input'!BQ$189:BQ$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BR$189:BR$238, $E113)=\"\", BQ114, INDEX('RAB input'!BR$189:BR$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BS$189:BS$238, $E113)=\"\", BR114, INDEX('RAB input'!BS$189:BS$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BT$189:BT$238, $E113)=\"\", BS114, INDEX('RAB input'!BT$189:BT$238, $E113))","v":10},{"$f":"IF(INDEX('RAB input'!BU$189:BU$238, $E113)=\"\", BT114, INDEX('RAB input'!BU$189:BU$238, $E113))","v":10}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$349:$G$398, $E113)/INDEX(CPI, 'RAB input'!H$5+2)*INDEX(nvanillaWACC, 'RAB input'!H$5+2)","v":1.5928257428028292},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$349:H$398, $E113)/'RAB input'!H$15*(INDEX(rvanillaWACC, 'RAB input'!I$5+2)/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$349:I$398, $E113)/'RAB input'!I$15*(INDEX(rvanillaWACC, 'RAB input'!J$5+2)/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$349:J$398, $E113)/'RAB input'!J$15*(INDEX(rvanillaWACC, 'RAB input'!K$5+2)/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$349:K$398, $E113)/'RAB input'!K$15*(INDEX(rvanillaWACC, 'RAB input'!L$5+2)/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$349:L$398, $E113)/'RAB input'!L$15*(INDEX(rvanillaWACC, 'RAB input'!M$5+2)/'RAB input'!L$20-1))","v":-0.5131217961455824},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$349:M$398, $E113)/'RAB input'!M$15*(INDEX(rvanillaWACC, 'RAB input'!N$5+2)/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$349:N$398, $E113)/'RAB input'!N$15*(INDEX(rvanillaWACC, 'RAB input'!O$5+2)/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$349:O$398, $E113)/'RAB input'!O$15*(INDEX(rvanillaWACC, 'RAB input'!P$5+2)/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$349:P$398, $E113)/'RAB input'!P$15*(INDEX(rvanillaWACC, 'RAB input'!Q$5+2)/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$349:Q$398, $E113)/'RAB input'!Q$15*(INDEX(rvanillaWACC, 'RAB input'!R$5+2)/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$349:R$398, $E113)/'RAB input'!R$15*(INDEX(rvanillaWACC, 'RAB input'!S$5+2)/'RAB input'!R$20-1))","v":-3.720090472353287},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$349:S$398, $E113)/'RAB input'!S$15*(INDEX(rvanillaWACC, 'RAB input'!T$5+2)/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$349:T$398, $E113)/'RAB input'!T$15*(INDEX(rvanillaWACC, 'RAB input'!U$5+2)/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$349:U$398, $E113)/'RAB input'!U$15*(INDEX(rvanillaWACC, 'RAB input'!V$5+2)/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$349:V$398, $E113)/'RAB input'!V$15*(INDEX(rvanillaWACC, 'RAB input'!W$5+2)/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$349:W$398, $E113)/'RAB input'!W$15*(INDEX(rvanillaWACC, 'RAB input'!X$5+2)/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$349:X$398, $E113)/'RAB input'!X$15*(INDEX(rvanillaWACC, 'RAB input'!Y$5+2)/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$349:Y$398, $E113)/'RAB input'!Y$15*(INDEX(rvanillaWACC, 'RAB input'!Z$5+2)/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$349:Z$398, $E113)/'RAB input'!Z$15*(INDEX(rvanillaWACC, 'RAB input'!AA$5+2)/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$349:AA$398, $E113)/'RAB input'!AA$15*(INDEX(rvanillaWACC, 'RAB input'!AB$5+2)/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$349:AB$398, $E113)/'RAB input'!AB$15*(INDEX(rvanillaWACC, 'RAB input'!AC$5+2)/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$349:AC$398, $E113)/'RAB input'!AC$15*(INDEX(rvanillaWACC, 'RAB input'!AD$5+2)/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$349:AD$398, $E113)/'RAB input'!AD$15*(INDEX(rvanillaWACC, 'RAB input'!AE$5+2)/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$349:AE$398, $E113)/'RAB input'!AE$15*(INDEX(rvanillaWACC, 'RAB input'!AF$5+2)/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$349:AF$398, $E113)/'RAB input'!AF$15*(INDEX(rvanillaWACC, 'RAB input'!AG$5+2)/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$349:AG$398, $E113)/'RAB input'!AG$15*(INDEX(rvanillaWACC, 'RAB input'!AH$5+2)/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$349:AH$398, $E113)/'RAB input'!AH$15*(INDEX(rvanillaWACC, 'RAB input'!AI$5+2)/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$349:AI$398, $E113)/'RAB input'!AI$15*(INDEX(rvanillaWACC, 'RAB input'!AJ$5+2)/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$349:AJ$398, $E113)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, 'RAB input'!AK$5+2)/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$349:AK$398, $E113)/'RAB input'!AK$15*(INDEX(rvanillaWACC, 'RAB input'!AL$5+2)/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$349:AL$398, $E113)/'RAB input'!AL$15*(INDEX(rvanillaWACC, 'RAB input'!AM$5+2)/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$349:AM$398, $E113)/'RAB input'!AM$15*(INDEX(rvanillaWACC, 'RAB input'!AN$5+2)/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$349:AN$398, $E113)/'RAB input'!AN$15*(INDEX(rvanillaWACC, 'RAB input'!AO$5+2)/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$349:AO$398, $E113)/'RAB input'!AO$15*(INDEX(rvanillaWACC, 'RAB input'!AP$5+2)/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$349:AP$398, $E113)/'RAB input'!AP$15*(INDEX(rvanillaWACC, 'RAB input'!AQ$5+2)/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$349:AQ$398, $E113)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, 'RAB input'!AR$5+2)/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$349:AR$398, $E113)/'RAB input'!AR$15*(INDEX(rvanillaWACC, 'RAB input'!AS$5+2)/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$349:AS$398, $E113)/'RAB input'!AS$15*(INDEX(rvanillaWACC, 'RAB input'!AT$5+2)/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$349:AT$398, $E113)/'RAB input'!AT$15*(INDEX(rvanillaWACC, 'RAB input'!AU$5+2)/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$349:AU$398, $E113)/'RAB input'!AU$15*(INDEX(rvanillaWACC, 'RAB input'!AV$5+2)/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$349:AV$398, $E113)/'RAB input'!AV$15*(INDEX(rvanillaWACC, 'RAB input'!AW$5+2)/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$349:AW$398, $E113)/'RAB input'!AW$15*(INDEX(rvanillaWACC, 'RAB input'!AX$5+2)/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$349:AX$398, $E113)/'RAB input'!AX$15*(INDEX(rvanillaWACC, 'RAB input'!AY$5+2)/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$349:AY$398, $E113)/'RAB input'!AY$15*(INDEX(rvanillaWACC, 'RAB input'!AZ$5+2)/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$349:AZ$398, $E113)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, 'RAB input'!BA$5+2)/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$349:BA$398, $E113)/'RAB input'!BA$15*(INDEX(rvanillaWACC, 'RAB input'!BB$5+2)/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$349:BB$398, $E113)/'RAB input'!BB$15*(INDEX(rvanillaWACC, 'RAB input'!BC$5+2)/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$349:BC$398, $E113)/'RAB input'!BC$15*(INDEX(rvanillaWACC, 'RAB input'!BD$5+2)/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$349:BD$398, $E113)/'RAB input'!BD$15*(INDEX(rvanillaWACC, 'RAB input'!BE$5+2)/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$349:BE$398, $E113)/'RAB input'!BE$15*(INDEX(rvanillaWACC, 'RAB input'!BF$5+2)/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$349:BF$398, $E113)/'RAB input'!BF$15*(INDEX(rvanillaWACC, 'RAB input'!BG$5+2)/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$349:BG$398, $E113)/'RAB input'!BG$15*(INDEX(rvanillaWACC, 'RAB input'!BH$5+2)/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$349:BH$398, $E113)/'RAB input'!BH$15*(INDEX(rvanillaWACC, 'RAB input'!BI$5+2)/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$349:BI$398, $E113)/'RAB input'!BI$15*(INDEX(rvanillaWACC, 'RAB input'!BJ$5+2)/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$349:BJ$398, $E113)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, 'RAB input'!BK$5+2)/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$349:BK$398, $E113)/'RAB input'!BK$15*(INDEX(rvanillaWACC, 'RAB input'!BL$5+2)/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$349:BL$398, $E113)/'RAB input'!BL$15*(INDEX(rvanillaWACC, 'RAB input'!BM$5+2)/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$349:BM$398, $E113)/'RAB input'!BM$15*(INDEX(rvanillaWACC, 'RAB input'!BN$5+2)/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$349:BN$398, $E113)/'RAB input'!BN$15*(INDEX(rvanillaWACC, 'RAB input'!BO$5+2)/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$349:BO$398, $E113)/'RAB input'!BO$15*(INDEX(rvanillaWACC, 'RAB input'!BP$5+2)/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$349:BP$398, $E113)/'RAB input'!BP$15*(INDEX(rvanillaWACC, 'RAB input'!BQ$5+2)/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$349:BQ$398, $E113)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, 'RAB input'!BR$5+2)/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$349:BR$398, $E113)/'RAB input'!BR$15*(INDEX(rvanillaWACC, 'RAB input'!BS$5+2)/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$349:BS$398, $E113)/'RAB input'!BS$15*(INDEX(rvanillaWACC, 'RAB input'!BT$5+2)/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$349:BT$398, $E113)/'RAB input'!BT$15*(INDEX(rvanillaWACC, 'RAB input'!BU$5+2)/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$349:BU$398, $E113)/'RAB input'!BU$15*(INDEX(rvanillaWACC, 'RAB input'!BV$5+2)/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G115<>0, IF(G114<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E113)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H115<>0, IF(H114<>\"n/a\", H114-ROUNDDOWN('RAB input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I115<>0, IF(I114<>\"n/a\", I114-ROUNDDOWN('RAB input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J115<>0, IF(J114<>\"n/a\", J114-ROUNDDOWN('RAB input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K115<>0, IF(K114<>\"n/a\", K114-ROUNDDOWN('RAB input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L115<>0, IF(L114<>\"n/a\", L114-ROUNDDOWN('RAB input'!M$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(M115<>0, IF(M114<>\"n/a\", M114-ROUNDDOWN('RAB input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N115<>0, IF(N114<>\"n/a\", N114-ROUNDDOWN('RAB input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O115<>0, IF(O114<>\"n/a\", O114-ROUNDDOWN('RAB input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P115<>0, IF(P114<>\"n/a\", P114-ROUNDDOWN('RAB input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q115<>0, IF(Q114<>\"n/a\", Q114-ROUNDDOWN('RAB input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R115<>0, IF(R114<>\"n/a\", R114-ROUNDDOWN('RAB input'!S$11, 0), \"n/a\"), 0)","v":5},{"$f":"IF(S115<>0, IF(S114<>\"n/a\", S114-ROUNDDOWN('RAB input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T115<>0, IF(T114<>\"n/a\", T114-ROUNDDOWN('RAB input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U115<>0, IF(U114<>\"n/a\", U114-ROUNDDOWN('RAB input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V115<>0, IF(V114<>\"n/a\", V114-ROUNDDOWN('RAB input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W115<>0, IF(W114<>\"n/a\", W114-ROUNDDOWN('RAB input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X115<>0, IF(X114<>\"n/a\", X114-ROUNDDOWN('RAB input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y115<>0, IF(Y114<>\"n/a\", Y114-ROUNDDOWN('RAB input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z115<>0, IF(Z114<>\"n/a\", Z114-ROUNDDOWN('RAB input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA115<>0, IF(AA114<>\"n/a\", AA114-ROUNDDOWN('RAB input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB115<>0, IF(AB114<>\"n/a\", AB114-ROUNDDOWN('RAB input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC115<>0, IF(AC114<>\"n/a\", AC114-ROUNDDOWN('RAB input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD115<>0, IF(AD114<>\"n/a\", AD114-ROUNDDOWN('RAB input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE115<>0, IF(AE114<>\"n/a\", AE114-ROUNDDOWN('RAB input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF115<>0, IF(AF114<>\"n/a\", AF114-ROUNDDOWN('RAB input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG115<>0, IF(AG114<>\"n/a\", AG114-ROUNDDOWN('RAB input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH115<>0, IF(AH114<>\"n/a\", AH114-ROUNDDOWN('RAB input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI115<>0, IF(AI114<>\"n/a\", AI114-ROUNDDOWN('RAB input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ115<>0, IF(AJ114<>\"n/a\", AJ114-ROUNDDOWN('RAB input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK115<>0, IF(AK114<>\"n/a\", AK114-ROUNDDOWN('RAB input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL115<>0, IF(AL114<>\"n/a\", AL114-ROUNDDOWN('RAB input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM115<>0, IF(AM114<>\"n/a\", AM114-ROUNDDOWN('RAB input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN115<>0, IF(AN114<>\"n/a\", AN114-ROUNDDOWN('RAB input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO115<>0, IF(AO114<>\"n/a\", AO114-ROUNDDOWN('RAB input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP115<>0, IF(AP114<>\"n/a\", AP114-ROUNDDOWN('RAB input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ115<>0, IF(AQ114<>\"n/a\", AQ114-ROUNDDOWN('RAB input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR115<>0, IF(AR114<>\"n/a\", AR114-ROUNDDOWN('RAB input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS115<>0, IF(AS114<>\"n/a\", AS114-ROUNDDOWN('RAB input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT115<>0, IF(AT114<>\"n/a\", AT114-ROUNDDOWN('RAB input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU115<>0, IF(AU114<>\"n/a\", AU114-ROUNDDOWN('RAB input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV115<>0, IF(AV114<>\"n/a\", AV114-ROUNDDOWN('RAB input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW115<>0, IF(AW114<>\"n/a\", AW114-ROUNDDOWN('RAB input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX115<>0, IF(AX114<>\"n/a\", AX114-ROUNDDOWN('RAB input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY115<>0, IF(AY114<>\"n/a\", AY114-ROUNDDOWN('RAB input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ115<>0, IF(AZ114<>\"n/a\", AZ114-ROUNDDOWN('RAB input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA115<>0, IF(BA114<>\"n/a\", BA114-ROUNDDOWN('RAB input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB115<>0, IF(BB114<>\"n/a\", BB114-ROUNDDOWN('RAB input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC115<>0, IF(BC114<>\"n/a\", BC114-ROUNDDOWN('RAB input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD115<>0, IF(BD114<>\"n/a\", BD114-ROUNDDOWN('RAB input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE115<>0, IF(BE114<>\"n/a\", BE114-ROUNDDOWN('RAB input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF115<>0, IF(BF114<>\"n/a\", BF114-ROUNDDOWN('RAB input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG115<>0, IF(BG114<>\"n/a\", BG114-ROUNDDOWN('RAB input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH115<>0, IF(BH114<>\"n/a\", BH114-ROUNDDOWN('RAB input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI115<>0, IF(BI114<>\"n/a\", BI114-ROUNDDOWN('RAB input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ115<>0, IF(BJ114<>\"n/a\", BJ114-ROUNDDOWN('RAB input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK115<>0, IF(BK114<>\"n/a\", BK114-ROUNDDOWN('RAB input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL115<>0, IF(BL114<>\"n/a\", BL114-ROUNDDOWN('RAB input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM115<>0, IF(BM114<>\"n/a\", BM114-ROUNDDOWN('RAB input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN115<>0, IF(BN114<>\"n/a\", BN114-ROUNDDOWN('RAB input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO115<>0, IF(BO114<>\"n/a\", BO114-ROUNDDOWN('RAB input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP115<>0, IF(BP114<>\"n/a\", BP114-ROUNDDOWN('RAB input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ115<>0, IF(BQ114<>\"n/a\", BQ114-ROUNDDOWN('RAB input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR115<>0, IF(BR114<>\"n/a\", BR114-ROUNDDOWN('RAB input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS115<>0, IF(BS114<>\"n/a\", BS114-ROUNDDOWN('RAB input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT115<>0, IF(BT114<>\"n/a\", BT114-ROUNDDOWN('RAB input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU115<>0, IF(BU114<>\"n/a\", BU114-ROUNDDOWN('RAB input'!BV$11, 0), \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$403:$F$452, $E113)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$403:G$452,$E113)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$403:H$452,$E113)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$403:I$452,$E113)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$403:J$452,$E113)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$403:K$452,$E113)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$403:L$452,$E113)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$403:M$452,$E113)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$403:N$452,$E113)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$403:O$452,$E113)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$403:P$452,$E113)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$403:Q$452,$E113)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$403:R$452,$E113)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$403:S$452,$E113)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$403:T$452,$E113)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$403:U$452,$E113)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$403:V$452,$E113)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$403:W$452,$E113)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$403:X$452,$E113)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$403:Y$452,$E113)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$403:Z$452,$E113)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$403:AA$452,$E113)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$403:AB$452,$E113)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$403:AC$452,$E113)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$403:AD$452,$E113)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$403:AE$452,$E113)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$403:AF$452,$E113)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$403:AG$452,$E113)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$403:AH$452,$E113)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$403:AI$452,$E113)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$403:AJ$452,$E113)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$403:AK$452,$E113)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$403:AL$452,$E113)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$403:AM$452,$E113)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$403:AN$452,$E113)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$403:AO$452,$E113)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$403:AP$452,$E113)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$403:AQ$452,$E113)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$403:AR$452,$E113)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$403:AS$452,$E113)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$403:AT$452,$E113)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$403:AU$452,$E113)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$403:AV$452,$E113)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$403:AW$452,$E113)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$403:AX$452,$E113)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$403:AY$452,$E113)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$403:AZ$452,$E113)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$403:BA$452,$E113)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$403:BB$452,$E113)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$403:BC$452,$E113)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$403:BD$452,$E113)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$403:BE$452,$E113)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$403:BF$452,$E113)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$403:BG$452,$E113)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$403:BH$452,$E113)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$403:BI$452,$E113)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$403:BJ$452,$E113)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$403:BK$452,$E113)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$403:BL$452,$E113)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$403:BM$452,$E113)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$403:BN$452,$E113)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$403:BO$452,$E113)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$403:BP$452,$E113)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$403:BQ$452,$E113)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$403:BR$452,$E113)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$403:BS$452,$E113)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$403:BT$452,$E113)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G117<>0, IF(G114<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E113)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H117<>0, IF(H114<>\"n/a\", H114-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I117<>0, IF(I114<>\"n/a\", I114-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J117<>0, IF(J114<>\"n/a\", J114-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K117<>0, IF(K114<>\"n/a\", K114-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L117<>0, IF(L114<>\"n/a\", L114-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M117<>0, IF(M114<>\"n/a\", M114-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N117<>0, IF(N114<>\"n/a\", N114-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O117<>0, IF(O114<>\"n/a\", O114-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P117<>0, IF(P114<>\"n/a\", P114-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q117<>0, IF(Q114<>\"n/a\", Q114-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R117<>0, IF(R114<>\"n/a\", R114-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S117<>0, IF(S114<>\"n/a\", S114-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T117<>0, IF(T114<>\"n/a\", T114-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U117<>0, IF(U114<>\"n/a\", U114-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V117<>0, IF(V114<>\"n/a\", V114-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W117<>0, IF(W114<>\"n/a\", W114-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X117<>0, IF(X114<>\"n/a\", X114-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y117<>0, IF(Y114<>\"n/a\", Y114-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z117<>0, IF(Z114<>\"n/a\", Z114-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA117<>0, IF(AA114<>\"n/a\", AA114-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB117<>0, IF(AB114<>\"n/a\", AB114-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC117<>0, IF(AC114<>\"n/a\", AC114-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD117<>0, IF(AD114<>\"n/a\", AD114-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE117<>0, IF(AE114<>\"n/a\", AE114-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF117<>0, IF(AF114<>\"n/a\", AF114-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG117<>0, IF(AG114<>\"n/a\", AG114-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH117<>0, IF(AH114<>\"n/a\", AH114-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI117<>0, IF(AI114<>\"n/a\", AI114-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ117<>0, IF(AJ114<>\"n/a\", AJ114-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK117<>0, IF(AK114<>\"n/a\", AK114-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL117<>0, IF(AL114<>\"n/a\", AL114-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM117<>0, IF(AM114<>\"n/a\", AM114-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN117<>0, IF(AN114<>\"n/a\", AN114-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO117<>0, IF(AO114<>\"n/a\", AO114-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP117<>0, IF(AP114<>\"n/a\", AP114-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ117<>0, IF(AQ114<>\"n/a\", AQ114-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR117<>0, IF(AR114<>\"n/a\", AR114-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS117<>0, IF(AS114<>\"n/a\", AS114-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT117<>0, IF(AT114<>\"n/a\", AT114-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU117<>0, IF(AU114<>\"n/a\", AU114-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV117<>0, IF(AV114<>\"n/a\", AV114-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW117<>0, IF(AW114<>\"n/a\", AW114-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX117<>0, IF(AX114<>\"n/a\", AX114-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY117<>0, IF(AY114<>\"n/a\", AY114-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ117<>0, IF(AZ114<>\"n/a\", AZ114-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA117<>0, IF(BA114<>\"n/a\", BA114-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB117<>0, IF(BB114<>\"n/a\", BB114-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC117<>0, IF(BC114<>\"n/a\", BC114-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD117<>0, IF(BD114<>\"n/a\", BD114-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE117<>0, IF(BE114<>\"n/a\", BE114-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF117<>0, IF(BF114<>\"n/a\", BF114-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG117<>0, IF(BG114<>\"n/a\", BG114-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH117<>0, IF(BH114<>\"n/a\", BH114-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI117<>0, IF(BI114<>\"n/a\", BI114-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ117<>0, IF(BJ114<>\"n/a\", BJ114-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK117<>0, IF(BK114<>\"n/a\", BK114-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL117<>0, IF(BL114<>\"n/a\", BL114-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM117<>0, IF(BM114<>\"n/a\", BM114-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN117<>0, IF(BN114<>\"n/a\", BN114-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO117<>0, IF(BO114<>\"n/a\", BO114-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP117<>0, IF(BP114<>\"n/a\", BP114-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ117<>0, IF(BQ114<>\"n/a\", BQ114-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR117<>0, IF(BR114<>\"n/a\", BR114-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS117<>0, IF(BS114<>\"n/a\", BS114-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT117<>0, IF(BT114<>\"n/a\", BT114-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU117<>0, IF(BU114<>\"n/a\", BU114-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$242:H$291, $E113)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$242:I$291, $E113)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$242:J$291, $E113)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$242:K$291, $E113)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$242:L$291, $E113)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$242:M$291, $E113)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$242:N$291, $E113)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$242:O$291, $E113)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$242:P$291, $E113)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$242:Q$291, $E113)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$242:R$291, $E113)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$242:S$291, $E113)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$242:T$291, $E113)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$242:U$291, $E113)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$242:V$291, $E113)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$242:W$291, $E113)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$242:X$291, $E113)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$242:Y$291, $E113)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$242:Z$291, $E113)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$242:AA$291, $E113)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$242:AB$291, $E113)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$242:AC$291, $E113)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$242:AD$291, $E113)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$242:AE$291, $E113)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$242:AF$291, $E113)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$242:AG$291, $E113)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$242:AH$291, $E113)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$242:AI$291, $E113)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$242:AJ$291, $E113)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$242:AK$291, $E113)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$242:AL$291, $E113)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$242:AM$291, $E113)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$242:AN$291, $E113)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$242:AO$291, $E113)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$242:AP$291, $E113)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$242:AQ$291, $E113)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$242:AR$291, $E113)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$242:AS$291, $E113)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$242:AT$291, $E113)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$242:AU$291, $E113)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$242:AV$291, $E113)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$242:AW$291, $E113)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$242:AX$291, $E113)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$242:AY$291, $E113)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$242:AZ$291, $E113)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$242:BA$291, $E113)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$242:BB$291, $E113)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$242:BC$291, $E113)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$242:BD$291, $E113)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$242:BE$291, $E113)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$242:BF$291, $E113)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$242:BG$291, $E113)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$242:BH$291, $E113)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$242:BI$291, $E113)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$242:BJ$291, $E113)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$242:BK$291, $E113)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$242:BL$291, $E113)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$242:BM$291, $E113)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$242:BN$291, $E113)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$242:BO$291, $E113)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$242:BP$291, $E113)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$242:BQ$291, $E113)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$242:BR$291, $E113)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$242:BS$291, $E113)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$242:BT$291, $E113)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$242:BU$291, $E113)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$296:H$345, $E113)","v":0},{"$f":"INDEX('RAB input'!I$296:I$345, $E113)","v":0},{"$f":"INDEX('RAB input'!J$296:J$345, $E113)","v":0},{"$f":"INDEX('RAB input'!K$296:K$345, $E113)","v":0},{"$f":"INDEX('RAB input'!L$296:L$345, $E113)","v":0},{"$f":"INDEX('RAB input'!M$296:M$345, $E113)","v":0},{"$f":"INDEX('RAB input'!N$296:N$345, $E113)","v":0},{"$f":"INDEX('RAB input'!O$296:O$345, $E113)","v":0},{"$f":"INDEX('RAB input'!P$296:P$345, $E113)","v":0},{"$f":"INDEX('RAB input'!Q$296:Q$345, $E113)","v":0},{"$f":"INDEX('RAB input'!R$296:R$345, $E113)","v":0},{"$f":"INDEX('RAB input'!S$296:S$345, $E113)","v":0},{"$f":"INDEX('RAB input'!T$296:T$345, $E113)","v":0},{"$f":"INDEX('RAB input'!U$296:U$345, $E113)","v":0},{"$f":"INDEX('RAB input'!V$296:V$345, $E113)","v":0},{"$f":"INDEX('RAB input'!W$296:W$345, $E113)","v":0},{"$f":"INDEX('RAB input'!X$296:X$345, $E113)","v":0},{"$f":"INDEX('RAB input'!Y$296:Y$345, $E113)","v":0},{"$f":"INDEX('RAB input'!Z$296:Z$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AA$296:AA$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AB$296:AB$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AC$296:AC$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AD$296:AD$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AE$296:AE$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AF$296:AF$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AG$296:AG$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AH$296:AH$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AI$296:AI$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AJ$296:AJ$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AK$296:AK$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AL$296:AL$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AM$296:AM$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AN$296:AN$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AO$296:AO$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AP$296:AP$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AQ$296:AQ$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AR$296:AR$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AS$296:AS$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AT$296:AT$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AU$296:AU$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AV$296:AV$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AW$296:AW$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AX$296:AX$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AY$296:AY$345, $E113)","v":0},{"$f":"INDEX('RAB input'!AZ$296:AZ$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BA$296:BA$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BB$296:BB$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BC$296:BC$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BD$296:BD$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BE$296:BE$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BF$296:BF$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BG$296:BG$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BH$296:BH$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BI$296:BI$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BJ$296:BJ$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BK$296:BK$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BL$296:BL$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BM$296:BM$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BN$296:BN$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BO$296:BO$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BP$296:BP$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BQ$296:BQ$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BR$296:BR$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BS$296:BS$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BT$296:BT$345, $E113)","v":0},{"$f":"INDEX('RAB input'!BU$296:BU$345, $E113)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP($E123, 0)","v":0},0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>H$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:G123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-G$5>H$5-G$5, (H$5-G$5), 1))","v":1.6653345369377348E-15},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>I$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:H123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>J$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:I123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>K$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:J123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>L$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:K123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>M$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:L123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>N$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:M123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>O$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:N123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>P$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:O123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>Q$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:P123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>R$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:Q123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>S$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:R123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>T$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:S123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>U$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:T123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>V$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:U123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>W$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:V123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>X$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:W123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>Y$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:X123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>Z$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:Y123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AA$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:Z123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AB$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AA123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AC$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AB123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AD$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AC123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AE$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AD123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AF$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AE123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AG$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AF123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AH$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AG123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AI$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AH123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AJ$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AI123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AK$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AJ123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AL$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AK123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AM$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AL123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AN$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AM123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AO$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AN123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AP$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AO123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AQ$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AP123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AR$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AQ123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AS$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AR123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AT$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AS123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AU$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AT123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AV$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AU123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AW$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AV123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AX$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AW123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AY$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AX123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>AZ$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AY123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BA$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:AZ123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BB$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BA123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BC$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BB123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BD$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BC123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BE$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BD123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BF$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BE123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BG$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BF123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BH$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BG123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BI$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BH123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BJ$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BI123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BK$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BJ123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BL$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BK123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BM$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BL123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BN$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BM123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BO$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BN123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BP$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BO123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BQ$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BP123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BR$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BQ123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BS$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BR123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BT$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BS123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G114, -$D123, $D123)=\"n/a\",0,(IF(OFFSET($G114,-$D123,$D123)+$E123>BU$5,IFERROR((OFFSET($G113,-$D123,$D123)/(OFFSET($G114,-$D123,$D123))),0),(OFFSET($G113,-$D123,$D123)-SUM($G123:BT123))))*IF(OFFSET($G114,-$D123,$D123)+$E123-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,{"$f":"$D123+1","v":1},{"$f":"E123+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D124)","v":"Depreciation of net capex 2011"},null,null,{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>I$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:H124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-H$5>I$5-H$5, (I$5-H$5), 1))","v":0.25893070092516307},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>J$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:I124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-I$5>J$5-I$5, (J$5-I$5), 1))","v":0.25893070092516307},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>K$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:J124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-J$5>K$5-J$5, (K$5-J$5), 1))","v":0.25893070092516307},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>L$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:K124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-K$5>L$5-K$5, (L$5-K$5), 1))","v":0.25893070092516307},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>M$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:L124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.25893070092516313},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>N$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:M124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>O$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:N124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>P$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:O124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>Q$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:P124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>R$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:Q124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>S$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:R124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>T$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:S124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>U$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:T124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>V$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:U124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>W$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:V124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>X$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:W124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>Y$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:X124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>Z$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:Y124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AA$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:Z124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AB$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AA124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AC$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AB124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AD$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AC124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AE$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AD124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AF$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AE124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AG$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AF124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AH$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AG124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AI$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AH124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AJ$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AI124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AK$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AJ124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AL$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AK124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AM$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AL124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AN$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AM124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AO$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AN124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AP$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AO124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AQ$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AP124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AR$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AQ124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AS$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AR124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AT$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AS124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AU$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AT124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AV$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AU124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AW$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AV124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AX$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AW124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AY$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AX124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>AZ$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AY124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BA$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:AZ124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BB$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BA124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BC$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BB124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BD$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BC124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BE$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BD124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BF$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BE124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BG$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BF124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BH$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BG124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BI$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BH124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BJ$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BI124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BK$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BJ124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BL$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BK124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BM$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BL124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BN$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BM124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BO$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BN124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BP$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BO124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BQ$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BP124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BR$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BQ124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BS$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BR124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BT$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BS124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G115, -$D124, $D124)=\"n/a\",0,(IF(OFFSET($G115,-$D124,$D124)+$E124>BU$5,IFERROR((OFFSET($G114,-$D124,$D124)/(OFFSET($G115,-$D124,$D124))),0),(OFFSET($G114,-$D124,$D124)-SUM($G124:BT124))))*IF(OFFSET($G115,-$D124,$D124)+$E124-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,2,{"$f":"E124+1","v":2},"Depreciation of net capex 2012",null,null,null,{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>J$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:I125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-I$5>J$5-I$5, (J$5-I$5), 1))","v":1.1697750722692086},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>K$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:J125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-J$5>K$5-J$5, (K$5-J$5), 1))","v":1.1697750722692086},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>L$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:K125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-K$5>L$5-K$5, (L$5-K$5), 1))","v":1.1697750722692086},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>M$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:L125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-L$5>M$5-L$5, (M$5-L$5), 1))","v":1.1697750722692086},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>N$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:M125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-M$5>N$5-M$5, (N$5-M$5), 1))","v":1.1697750722692088},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>O$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:N125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>P$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:O125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>Q$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:P125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>R$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:Q125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>S$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:R125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>T$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:S125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>U$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:T125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>V$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:U125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>W$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:V125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>X$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:W125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>Y$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:X125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>Z$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:Y125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AA$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:Z125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AB$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AA125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AC$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AB125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AD$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AC125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AE$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AD125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AF$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AE125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AG$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AF125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AH$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AG125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AI$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AH125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AJ$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AI125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AK$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AJ125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AL$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AK125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AM$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AL125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AN$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AM125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AO$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AN125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AP$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AO125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AQ$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AP125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AR$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AQ125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AS$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AR125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AT$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AS125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AU$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AT125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AV$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AU125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AW$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AV125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AX$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AW125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AY$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AX125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>AZ$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AY125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BA$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:AZ125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BB$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BA125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BC$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BB125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BD$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BC125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BE$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BD125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BF$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BE125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BG$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BF125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BH$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BG125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BI$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BH125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BJ$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BI125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BK$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BJ125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BL$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BK125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BM$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BL125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BN$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BM125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BO$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BN125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BP$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BO125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BQ$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BP125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BR$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BQ125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BS$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BR125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BT$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BS125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G116, -$D125, $D125)=\"n/a\",0,(IF(OFFSET($G116,-$D125,$D125)+$E125>BU$5,IFERROR((OFFSET($G115,-$D125,$D125)/(OFFSET($G116,-$D125,$D125))),0),(OFFSET($G115,-$D125,$D125)-SUM($G125:BT125))))*IF(OFFSET($G116,-$D125,$D125)+$E125-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,8,{"$f":"E130+ 1","v":8},"Depreciation of net capex 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>P$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:O131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-O$5>P$5-O$5, (P$5-O$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>Q$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:P131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>R$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:Q131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":1.0021972745693972},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>S$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:R131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-R$5>S$5-R$5, (S$5-R$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>T$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:S131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-S$5>T$5-S$5, (T$5-S$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>U$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:T131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-T$5>U$5-T$5, (U$5-T$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>V$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:U131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-U$5>V$5-U$5, (V$5-U$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>W$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:V131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-V$5>W$5-V$5, (W$5-V$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>X$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:W131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-W$5>X$5-W$5, (X$5-W$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>Y$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:X131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":2.0043945491387944},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>Z$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:Y131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.0021972745693972},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AA$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:Z131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AB$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AA131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AC$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AB131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AD$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AC131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AE$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AD131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AF$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AE131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AG$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AF131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AH$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AG131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AI$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AH131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AJ$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AI131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AK$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AJ131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AL$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AK131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AM$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AL131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AN$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AM131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AO$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AN131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AP$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AO131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AQ$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AP131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AR$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AQ131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AS$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AR131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AT$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AS131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AU$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AT131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AV$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AU131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AW$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AV131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AX$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AW131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AY$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AX131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>AZ$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AY131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BA$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:AZ131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BB$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BA131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BC$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BB131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BD$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BC131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BE$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BD131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BF$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BE131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BG$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BF131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BH$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BG131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BI$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BH131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BJ$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BI131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BK$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BJ131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BL$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BK131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BM$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BL131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BN$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BM131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BO$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BN131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BP$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BO131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BQ$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BP131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BR$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BQ131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BS$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BR131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BT$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BS131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G122, -$D131, $D131)=\"n/a\",0,(IF(OFFSET($G122,-$D131,$D131)+$E131>BU$5,IFERROR((OFFSET($G121,-$D131,$D131)/(OFFSET($G122,-$D131,$D131))),0),(OFFSET($G121,-$D131,$D131)-SUM($G131:BT131))))*IF(OFFSET($G122,-$D131,$D131)+$E131-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2016",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>N$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:M152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>O$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:N152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>P$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:O152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>Q$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:P152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>R$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:Q152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>S$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:R152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>T$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:S152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>U$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:T152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>V$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:U152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>W$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:V152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>X$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:W152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>Y$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:X152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>Z$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:Y152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AA$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:Z152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AB$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AA152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AC$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AB152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AD$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AC152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AE$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AD152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AF$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AE152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AG$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AF152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AH$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AG152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AI$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AH152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AJ$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AI152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AK$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AJ152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AL$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AK152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AM$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AL152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AN$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AM152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AO$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AN152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AP$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AO152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AQ$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AP152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AR$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AQ152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AS$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AR152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AT$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AS152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AU$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AT152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AV$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AU152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AW$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AV152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AX$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AW152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AY$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AX152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>AZ$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AY152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BA$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:AZ152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BB$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BA152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BC$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BB152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BD$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BC152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BE$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BD152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BF$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BE152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BG$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BF152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BH$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BG152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BI$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BH152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BJ$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BI152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BK$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BJ152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BL$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BK152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BM$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BL152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BN$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BM152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BO$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BN152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BP$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BO152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BQ$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BP152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BR$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BQ152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BS$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BR152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BT$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BS152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G124, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=0, OFFSET($G125, -$D128, $D129)=\"n/a\"), 0, (IF(OFFSET($G125, -$D128, $D129)+$E129>BU$5, IFERROR(OFFSET($G124, -$D128, $D129)/OFFSET($G125, -$D128, $D129), 0), OFFSET($G124, -$D128, $D129)-SUM($G152:BT152)))*IF(OFFSET($G125, -$D128, $D129)+$E129-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G223<>0, IF(G222<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E221)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H223<>0, IF(H222<>\"n/a\", H222-ROUNDDOWN('RAB input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I223<>0, IF(I222<>\"n/a\", I222-ROUNDDOWN('RAB input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J223<>0, IF(J222<>\"n/a\", J222-ROUNDDOWN('RAB input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K223<>0, IF(K222<>\"n/a\", K222-ROUNDDOWN('RAB input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L223<>0, IF(L222<>\"n/a\", L222-ROUNDDOWN('RAB input'!M$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(M223<>0, IF(M222<>\"n/a\", M222-ROUNDDOWN('RAB input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N223<>0, IF(N222<>\"n/a\", N222-ROUNDDOWN('RAB input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O223<>0, IF(O222<>\"n/a\", O222-ROUNDDOWN('RAB input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P223<>0, IF(P222<>\"n/a\", P222-ROUNDDOWN('RAB input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q223<>0, IF(Q222<>\"n/a\", Q222-ROUNDDOWN('RAB input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R223<>0, IF(R222<>\"n/a\", R222-ROUNDDOWN('RAB input'!S$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(S223<>0, IF(S222<>\"n/a\", S222-ROUNDDOWN('RAB input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T223<>0, IF(T222<>\"n/a\", T222-ROUNDDOWN('RAB input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U223<>0, IF(U222<>\"n/a\", U222-ROUNDDOWN('RAB input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V223<>0, IF(V222<>\"n/a\", V222-ROUNDDOWN('RAB input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W223<>0, IF(W222<>\"n/a\", W222-ROUNDDOWN('RAB input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X223<>0, IF(X222<>\"n/a\", X222-ROUNDDOWN('RAB input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y223<>0, IF(Y222<>\"n/a\", Y222-ROUNDDOWN('RAB input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z223<>0, IF(Z222<>\"n/a\", Z222-ROUNDDOWN('RAB input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA223<>0, IF(AA222<>\"n/a\", AA222-ROUNDDOWN('RAB input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB223<>0, IF(AB222<>\"n/a\", AB222-ROUNDDOWN('RAB input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC223<>0, IF(AC222<>\"n/a\", AC222-ROUNDDOWN('RAB input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD223<>0, IF(AD222<>\"n/a\", AD222-ROUNDDOWN('RAB input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE223<>0, IF(AE222<>\"n/a\", AE222-ROUNDDOWN('RAB input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF223<>0, IF(AF222<>\"n/a\", AF222-ROUNDDOWN('RAB input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG223<>0, IF(AG222<>\"n/a\", AG222-ROUNDDOWN('RAB input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH223<>0, IF(AH222<>\"n/a\", AH222-ROUNDDOWN('RAB input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI223<>0, IF(AI222<>\"n/a\", AI222-ROUNDDOWN('RAB input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ223<>0, IF(AJ222<>\"n/a\", AJ222-ROUNDDOWN('RAB input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK223<>0, IF(AK222<>\"n/a\", AK222-ROUNDDOWN('RAB input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL223<>0, IF(AL222<>\"n/a\", AL222-ROUNDDOWN('RAB input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM223<>0, IF(AM222<>\"n/a\", AM222-ROUNDDOWN('RAB input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN223<>0, IF(AN222<>\"n/a\", AN222-ROUNDDOWN('RAB input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO223<>0, IF(AO222<>\"n/a\", AO222-ROUNDDOWN('RAB input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP223<>0, IF(AP222<>\"n/a\", AP222-ROUNDDOWN('RAB input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ223<>0, IF(AQ222<>\"n/a\", AQ222-ROUNDDOWN('RAB input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR223<>0, IF(AR222<>\"n/a\", AR222-ROUNDDOWN('RAB input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS223<>0, IF(AS222<>\"n/a\", AS222-ROUNDDOWN('RAB input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT223<>0, IF(AT222<>\"n/a\", AT222-ROUNDDOWN('RAB input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU223<>0, IF(AU222<>\"n/a\", AU222-ROUNDDOWN('RAB input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV223<>0, IF(AV222<>\"n/a\", AV222-ROUNDDOWN('RAB input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW223<>0, IF(AW222<>\"n/a\", AW222-ROUNDDOWN('RAB input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX223<>0, IF(AX222<>\"n/a\", AX222-ROUNDDOWN('RAB input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY223<>0, IF(AY222<>\"n/a\", AY222-ROUNDDOWN('RAB input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ223<>0, IF(AZ222<>\"n/a\", AZ222-ROUNDDOWN('RAB input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA223<>0, IF(BA222<>\"n/a\", BA222-ROUNDDOWN('RAB input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB223<>0, IF(BB222<>\"n/a\", BB222-ROUNDDOWN('RAB input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC223<>0, IF(BC222<>\"n/a\", BC222-ROUNDDOWN('RAB input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD223<>0, IF(BD222<>\"n/a\", BD222-ROUNDDOWN('RAB input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE223<>0, IF(BE222<>\"n/a\", BE222-ROUNDDOWN('RAB input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF223<>0, IF(BF222<>\"n/a\", BF222-ROUNDDOWN('RAB input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG223<>0, IF(BG222<>\"n/a\", BG222-ROUNDDOWN('RAB input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH223<>0, IF(BH222<>\"n/a\", BH222-ROUNDDOWN('RAB input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI223<>0, IF(BI222<>\"n/a\", BI222-ROUNDDOWN('RAB input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ223<>0, IF(BJ222<>\"n/a\", BJ222-ROUNDDOWN('RAB input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK223<>0, IF(BK222<>\"n/a\", BK222-ROUNDDOWN('RAB input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL223<>0, IF(BL222<>\"n/a\", BL222-ROUNDDOWN('RAB input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM223<>0, IF(BM222<>\"n/a\", BM222-ROUNDDOWN('RAB input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN223<>0, IF(BN222<>\"n/a\", BN222-ROUNDDOWN('RAB input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO223<>0, IF(BO222<>\"n/a\", BO222-ROUNDDOWN('RAB input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP223<>0, IF(BP222<>\"n/a\", BP222-ROUNDDOWN('RAB input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ223<>0, IF(BQ222<>\"n/a\", BQ222-ROUNDDOWN('RAB input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR223<>0, IF(BR222<>\"n/a\", BR222-ROUNDDOWN('RAB input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS223<>0, IF(BS222<>\"n/a\", BS222-ROUNDDOWN('RAB input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT223<>0, IF(BT222<>\"n/a\", BT222-ROUNDDOWN('RAB input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU223<>0, IF(BU222<>\"n/a\", BU222-ROUNDDOWN('RAB input'!BV$11, 0), \"n/a\"), 0)","v":0}]
[null,null,null,13,{"$f":"E243+ 1","v":12.5},"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>U$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:T244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.18290240102150379},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>V$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:U244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.18290240102150379},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>W$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:V244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.18290240102150379},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>X$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:W244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.18290240102150379},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>Y$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:X244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.18290240102150379},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>Z$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:Y244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AA$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:Z244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AB$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AA244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AC$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AB244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AD$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AC244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AE$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AD244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AF$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AE244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AG$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AF244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AH$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AG244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AI$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AH244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AJ$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AI244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AK$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AJ244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AL$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AK244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AM$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AL244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AN$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AM244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AO$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AN244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AP$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AO244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AQ$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AP244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AR$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AQ244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AS$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AR244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AT$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AS244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AU$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AT244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AV$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AU244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AW$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AV244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AX$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AW244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AY$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AX244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>AZ$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AY244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BA$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:AZ244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BB$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BA244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BC$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BB244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BD$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BC244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BE$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BD244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BF$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BE244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BG$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BF244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BH$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BG244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BI$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BH244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BJ$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BI244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BK$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BJ244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BL$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BK244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BM$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BL244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BN$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BM244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BO$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BN244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BP$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BO244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BQ$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BP244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BR$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BQ244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BS$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BR244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BT$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BS244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G235, -$D244, $D244)=\"n/a\",0,(IF(OFFSET($G235,-$D244,$D244)+$E244>BU$5,IFERROR((OFFSET($G234,-$D244,$D244)/(OFFSET($G235,-$D244,$D244))),0),(OFFSET($G234,-$D244,$D244)-SUM($G244:BT244))))*IF(OFFSET($G235,-$D244,$D244)+$E244-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,{"$f":"D250+6","v":11},{"$f":"E250+5.5","v":10.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E250)","v":"Depreciation of t-1 and t-2 adjustment 2015"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E251=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=S$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:Q251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:R251)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:R251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(R$5-OFFSET('RAB input'!$H$11, 0, $D250))>S$5-R$5, S$5-R$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=S$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:R251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:R251)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:R251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(R$5-OFFSET('RAB input'!$H$11, 0, $D250))>S$5-R$5, S$5-R$5, 1)), 0)","v":0.66479823051149456},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=T$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:S251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:S251)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:S251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(S$5-OFFSET('RAB input'!$H$11, 0, $D250))>T$5-S$5, T$5-S$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=U$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:T251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:T251)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:T251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(T$5-OFFSET('RAB input'!$H$11, 0, $D250))>U$5-T$5, U$5-T$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=V$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:U251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:U251)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:U251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(U$5-OFFSET('RAB input'!$H$11, 0, $D250))>V$5-U$5, V$5-U$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=W$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:V251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:V251)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:V251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(V$5-OFFSET('RAB input'!$H$11, 0, $D250))>W$5-V$5, W$5-V$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=X$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:W251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:W251)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:W251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(W$5-OFFSET('RAB input'!$H$11, 0, $D250))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=Y$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:X251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:X251)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:X251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(X$5-OFFSET('RAB input'!$H$11, 0, $D250))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=Z$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:Y251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:Y251)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:Y251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(Y$5-OFFSET('RAB input'!$H$11, 0, $D250))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AA$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:Z251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:Z251)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:Z251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(Z$5-OFFSET('RAB input'!$H$11, 0, $D250))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AB$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AA251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AA251)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AA251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AA$5-OFFSET('RAB input'!$H$11, 0, $D250))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AC$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AB251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AB251)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AB251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AB$5-OFFSET('RAB input'!$H$11, 0, $D250))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AD$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AC251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AC251)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AC251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AC$5-OFFSET('RAB input'!$H$11, 0, $D250))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AE$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AD251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AD251)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AD251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AD$5-OFFSET('RAB input'!$H$11, 0, $D250))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AF$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AE251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AE251)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AE251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AE$5-OFFSET('RAB input'!$H$11, 0, $D250))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AG$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AF251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AF251)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AF251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AF$5-OFFSET('RAB input'!$H$11, 0, $D250))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AH$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AG251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AG251)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AG251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AG$5-OFFSET('RAB input'!$H$11, 0, $D250))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AI$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AH251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AH251)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AH251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AH$5-OFFSET('RAB input'!$H$11, 0, $D250))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AJ$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AI251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AI251)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AI251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AI$5-OFFSET('RAB input'!$H$11, 0, $D250))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AK$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AJ251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AJ251)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AJ251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D250))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AL$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AK251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AK251)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AK251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AK$5-OFFSET('RAB input'!$H$11, 0, $D250))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AM$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AL251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AL251)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AL251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AL$5-OFFSET('RAB input'!$H$11, 0, $D250))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AN$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AM251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AM251)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AM251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AM$5-OFFSET('RAB input'!$H$11, 0, $D250))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AO$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AN251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AN251)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AN251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AN$5-OFFSET('RAB input'!$H$11, 0, $D250))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AP$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AO251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AO251)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AO251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AO$5-OFFSET('RAB input'!$H$11, 0, $D250))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AQ$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AP251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AP251)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AP251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AP$5-OFFSET('RAB input'!$H$11, 0, $D250))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AR$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AQ251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AQ251)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AQ251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D250))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AS$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AR251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AR251)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AR251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AR$5-OFFSET('RAB input'!$H$11, 0, $D250))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AT$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AS251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AS251)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AS251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AS$5-OFFSET('RAB input'!$H$11, 0, $D250))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AU$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AT251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AT251)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AT251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AT$5-OFFSET('RAB input'!$H$11, 0, $D250))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AV$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AU251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AU251)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AU251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AU$5-OFFSET('RAB input'!$H$11, 0, $D250))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AW$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AV251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AV251)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AV251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AV$5-OFFSET('RAB input'!$H$11, 0, $D250))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AX$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AW251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AW251)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AW251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AW$5-OFFSET('RAB input'!$H$11, 0, $D250))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AY$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AX251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AX251)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AX251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AX$5-OFFSET('RAB input'!$H$11, 0, $D250))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=AZ$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AY251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AY251)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AY251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AY$5-OFFSET('RAB input'!$H$11, 0, $D250))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BA$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:AZ251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:AZ251)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:AZ251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D250))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BB$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BA251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BA251)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BA251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BA$5-OFFSET('RAB input'!$H$11, 0, $D250))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BC$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BB251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BB251)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BB251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BB$5-OFFSET('RAB input'!$H$11, 0, $D250))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BD$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BC251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BC251)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BC251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BC$5-OFFSET('RAB input'!$H$11, 0, $D250))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BE$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BD251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BD251)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BD251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BD$5-OFFSET('RAB input'!$H$11, 0, $D250))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BF$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BE251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BE251)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BE251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BE$5-OFFSET('RAB input'!$H$11, 0, $D250))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BG$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BF251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BF251)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BF251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BF$5-OFFSET('RAB input'!$H$11, 0, $D250))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BH$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BG251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BG251)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BG251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BG$5-OFFSET('RAB input'!$H$11, 0, $D250))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BI$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BH251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BH251)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BH251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BH$5-OFFSET('RAB input'!$H$11, 0, $D250))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BJ$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BI251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BI251)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BI251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BI$5-OFFSET('RAB input'!$H$11, 0, $D250))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BK$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BJ251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BJ251)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BJ251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D250))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BL$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BK251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BK251)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BK251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BK$5-OFFSET('RAB input'!$H$11, 0, $D250))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BM$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BL251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BL251)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BL251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BL$5-OFFSET('RAB input'!$H$11, 0, $D250))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BN$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BM251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BM251)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BM251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BM$5-OFFSET('RAB input'!$H$11, 0, $D250))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BO$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BN251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BN251)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BN251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BN$5-OFFSET('RAB input'!$H$11, 0, $D250))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BP$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BO251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BO251)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BO251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BO$5-OFFSET('RAB input'!$H$11, 0, $D250))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BQ$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BP251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BP251)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BP251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BP$5-OFFSET('RAB input'!$H$11, 0, $D250))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BR$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BQ251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BQ251)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BQ251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D250))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BS$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BR251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BR251)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BR251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BR$5-OFFSET('RAB input'!$H$11, 0, $D250))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BT$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BS251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BS251)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BS251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BS$5-OFFSET('RAB input'!$H$11, 0, $D250))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D250)), OFFSET('RAB input'!$H$11, 0, $D250))+$E232>=BU$5, 0,\nIF(AND(OFFSET($G224, -$E232, $D250)<>0, OFFSET($G226, -$E232, $D250)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)-SUM($G251:BT251)),\nIF(AND(OFFSET($G224, -$E232, $D250)=0, OFFSET($G226, -$E232, $D250)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D250)<OFFSET($G227, -$E232, $D250)+$E250, IFERROR(OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G226, -$E232, $D250)-SUM($G251:BT251)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E250)<OFFSET($G225, -$E232, $D250)+$E250, IFERROR(OFFSET($G224, -$E232, $D250)/OFFSET($G225, -$E232, $D250)+OFFSET($G226, -$E232, $D250)/OFFSET($G227, -$E232, $D250), 0), OFFSET($G224, -$E232, $D250)+OFFSET($G226, -$E232, $D250)-SUM($G251:BT251))))))\n*IF(OFFSET($G225, -$D232, $D250)+$E250-(BT$5-OFFSET('RAB input'!$H$11, 0, $D250))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$189:$G$238, $E275)=\"\", IF($G275=0, 0, F276), INDEX('RAB input'!$G$189:$G$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!H$189:H$238, $E275)=\"\", G276, INDEX('RAB input'!H$189:H$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!I$189:I$238, $E275)=\"\", H276, INDEX('RAB input'!I$189:I$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!J$189:J$238, $E275)=\"\", I276, INDEX('RAB input'!J$189:J$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!K$189:K$238, $E275)=\"\", J276, INDEX('RAB input'!K$189:K$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!L$189:L$238, $E275)=\"\", K276, INDEX('RAB input'!L$189:L$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!M$189:M$238, $E275)=\"\", L276, INDEX('RAB input'!M$189:M$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!N$189:N$238, $E275)=\"\", M276, INDEX('RAB input'!N$189:N$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!O$189:O$238, $E275)=\"\", N276, INDEX('RAB input'!O$189:O$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!P$189:P$238, $E275)=\"\", O276, INDEX('RAB input'!P$189:P$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Q$189:Q$238, $E275)=\"\", P276, INDEX('RAB input'!Q$189:Q$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!R$189:R$238, $E275)=\"\", Q276, INDEX('RAB input'!R$189:R$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!S$189:S$238, $E275)=\"\", R276, INDEX('RAB input'!S$189:S$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!T$189:T$238, $E275)=\"\", S276, INDEX('RAB input'!T$189:T$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!U$189:U$238, $E275)=\"\", T276, INDEX('RAB input'!U$189:U$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!V$189:V$238, $E275)=\"\", U276, INDEX('RAB input'!V$189:V$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!W$189:W$238, $E275)=\"\", V276, INDEX('RAB input'!W$189:W$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!X$189:X$238, $E275)=\"\", W276, INDEX('RAB input'!X$189:X$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Y$189:Y$238, $E275)=\"\", X276, INDEX('RAB input'!Y$189:Y$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Z$189:Z$238, $E275)=\"\", Y276, INDEX('RAB input'!Z$189:Z$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AA$189:AA$238, $E275)=\"\", Z276, INDEX('RAB input'!AA$189:AA$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AB$189:AB$238, $E275)=\"\", AA276, INDEX('RAB input'!AB$189:AB$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AC$189:AC$238, $E275)=\"\", AB276, INDEX('RAB input'!AC$189:AC$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AD$189:AD$238, $E275)=\"\", AC276, INDEX('RAB input'!AD$189:AD$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AE$189:AE$238, $E275)=\"\", AD276, INDEX('RAB input'!AE$189:AE$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AF$189:AF$238, $E275)=\"\", AE276, INDEX('RAB input'!AF$189:AF$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AG$189:AG$238, $E275)=\"\", AF276, INDEX('RAB input'!AG$189:AG$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AH$189:AH$238, $E275)=\"\", AG276, INDEX('RAB input'!AH$189:AH$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AI$189:AI$238, $E275)=\"\", AH276, INDEX('RAB input'!AI$189:AI$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AJ$189:AJ$238, $E275)=\"\", AI276, INDEX('RAB input'!AJ$189:AJ$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AK$189:AK$238, $E275)=\"\", AJ276, INDEX('RAB input'!AK$189:AK$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AL$189:AL$238, $E275)=\"\", AK276, INDEX('RAB input'!AL$189:AL$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AM$189:AM$238, $E275)=\"\", AL276, INDEX('RAB input'!AM$189:AM$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AN$189:AN$238, $E275)=\"\", AM276, INDEX('RAB input'!AN$189:AN$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AO$189:AO$238, $E275)=\"\", AN276, INDEX('RAB input'!AO$189:AO$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AP$189:AP$238, $E275)=\"\", AO276, INDEX('RAB input'!AP$189:AP$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AQ$189:AQ$238, $E275)=\"\", AP276, INDEX('RAB input'!AQ$189:AQ$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AR$189:AR$238, $E275)=\"\", AQ276, INDEX('RAB input'!AR$189:AR$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AS$189:AS$238, $E275)=\"\", AR276, INDEX('RAB input'!AS$189:AS$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AT$189:AT$238, $E275)=\"\", AS276, INDEX('RAB input'!AT$189:AT$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AU$189:AU$238, $E275)=\"\", AT276, INDEX('RAB input'!AU$189:AU$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AV$189:AV$238, $E275)=\"\", AU276, INDEX('RAB input'!AV$189:AV$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AW$189:AW$238, $E275)=\"\", AV276, INDEX('RAB input'!AW$189:AW$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AX$189:AX$238, $E275)=\"\", AW276, INDEX('RAB input'!AX$189:AX$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AY$189:AY$238, $E275)=\"\", AX276, INDEX('RAB input'!AY$189:AY$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AZ$189:AZ$238, $E275)=\"\", AY276, INDEX('RAB input'!AZ$189:AZ$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BA$189:BA$238, $E275)=\"\", AZ276, INDEX('RAB input'!BA$189:BA$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BB$189:BB$238, $E275)=\"\", BA276, INDEX('RAB input'!BB$189:BB$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BC$189:BC$238, $E275)=\"\", BB276, INDEX('RAB input'!BC$189:BC$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BD$189:BD$238, $E275)=\"\", BC276, INDEX('RAB input'!BD$189:BD$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BE$189:BE$238, $E275)=\"\", BD276, INDEX('RAB input'!BE$189:BE$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BF$189:BF$238, $E275)=\"\", BE276, INDEX('RAB input'!BF$189:BF$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BG$189:BG$238, $E275)=\"\", BF276, INDEX('RAB input'!BG$189:BG$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BH$189:BH$238, $E275)=\"\", BG276, INDEX('RAB input'!BH$189:BH$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BI$189:BI$238, $E275)=\"\", BH276, INDEX('RAB input'!BI$189:BI$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BJ$189:BJ$238, $E275)=\"\", BI276, INDEX('RAB input'!BJ$189:BJ$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BK$189:BK$238, $E275)=\"\", BJ276, INDEX('RAB input'!BK$189:BK$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BL$189:BL$238, $E275)=\"\", BK276, INDEX('RAB input'!BL$189:BL$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BM$189:BM$238, $E275)=\"\", BL276, INDEX('RAB input'!BM$189:BM$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BN$189:BN$238, $E275)=\"\", BM276, INDEX('RAB input'!BN$189:BN$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BO$189:BO$238, $E275)=\"\", BN276, INDEX('RAB input'!BO$189:BO$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BP$189:BP$238, $E275)=\"\", BO276, INDEX('RAB input'!BP$189:BP$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BQ$189:BQ$238, $E275)=\"\", BP276, INDEX('RAB input'!BQ$189:BQ$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BR$189:BR$238, $E275)=\"\", BQ276, INDEX('RAB input'!BR$189:BR$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BS$189:BS$238, $E275)=\"\", BR276, INDEX('RAB input'!BS$189:BS$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BT$189:BT$238, $E275)=\"\", BS276, INDEX('RAB input'!BT$189:BT$238, $E275))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BU$189:BU$238, $E275)=\"\", BT276, INDEX('RAB input'!BU$189:BU$238, $E275))","v":"n/a"}]
[null,null,null,10,{"$f":"E294+ 1","v":10},"Depreciation of net capex 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>R$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:Q295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>S$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:R295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>T$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:S295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>U$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:T295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>V$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:U295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>W$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:V295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>X$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:W295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>Y$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:X295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>Z$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:Y295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AA$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:Z295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AB$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AA295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AC$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AB295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AD$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AC295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AE$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AD295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AF$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AE295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AG$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AF295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AH$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AG295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AI$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AH295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AJ$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AI295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AK$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AJ295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AL$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AK295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AM$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AL295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AN$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AM295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AO$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AN295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AP$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AO295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AQ$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AP295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AR$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AQ295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AS$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AR295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AT$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AS295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AU$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AT295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AV$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AU295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AW$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AV295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AX$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AW295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AY$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AX295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>AZ$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AY295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BA$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:AZ295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BB$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BA295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BC$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BB295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BD$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BC295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BE$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BD295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BF$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BE295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BG$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BF295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BH$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BG295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BI$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BH295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BJ$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BI295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BK$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BJ295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BL$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BK295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BM$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BL295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BN$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BM295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BO$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BN295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BP$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BO295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BQ$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BP295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BR$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BQ295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BS$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BR295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BT$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BS295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G286, -$D295, $D295)=\"n/a\",0,(IF(OFFSET($G286,-$D295,$D295)+$E295>BU$5,IFERROR((OFFSET($G285,-$D295,$D295)/(OFFSET($G286,-$D295,$D295))),0),(OFFSET($G285,-$D295,$D295)-SUM($G295:BT295))))*IF(OFFSET($G286,-$D295,$D295)+$E295-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>W$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:V323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>X$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:W323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>Y$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:X323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>Z$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:Y323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AA$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:Z323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AB$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AA323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AC$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AB323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AD$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AC323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AE$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AD323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AF$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AE323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AG$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AF323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AH$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AG323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AI$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AH323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AJ$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AI323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AK$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AJ323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AL$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AK323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AM$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AL323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AN$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AM323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AO$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AN323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AP$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AO323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AQ$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AP323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AR$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AQ323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AS$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AR323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AT$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AS323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AU$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AT323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AV$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AU323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AW$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AV323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AX$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AW323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AY$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AX323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>AZ$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AY323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BA$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:AZ323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BB$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BA323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BC$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BB323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BD$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BC323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BE$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BD323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BF$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BE323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BG$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BF323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BH$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BG323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BI$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BH323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BJ$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BI323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BK$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BJ323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BL$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BK323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BM$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BL323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BN$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BM323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BO$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BN323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BP$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BO323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BQ$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BP323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BR$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BQ323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BS$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BR323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BT$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BS323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G295, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=0, OFFSET($G296, -$D299, $D300)=\"n/a\"), 0, (IF(OFFSET($G296, -$D299, $D300)+$E300>BU$5, IFERROR(OFFSET($G295, -$D299, $D300)/OFFSET($G296, -$D299, $D300), 0), OFFSET($G295, -$D299, $D300)-SUM($G323:BT323)))*IF(OFFSET($G296, -$D299, $D300)+$E300-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,6,{"$f":"E344+ 1","v":6},"Depreciation of net capex 2016",null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>N$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:M345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>O$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:N345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>P$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:O345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>Q$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:P345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>R$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:Q345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>S$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:R345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>T$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:S345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>U$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:T345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>V$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:U345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>W$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:V345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>X$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:W345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>Y$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:X345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>Z$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:Y345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AA$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:Z345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AB$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AA345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AC$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AB345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AD$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AC345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AE$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AD345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AF$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AE345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AG$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AF345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AH$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AG345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AI$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AH345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AJ$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AI345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AK$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AJ345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AL$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AK345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AM$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AL345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AN$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AM345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AO$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AN345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AP$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AO345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AQ$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AP345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AR$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AQ345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AS$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AR345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AT$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AS345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AU$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AT345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AV$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AU345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AW$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AV345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AX$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AW345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AY$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AX345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>AZ$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AY345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BA$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:AZ345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BB$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BA345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BC$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BB345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BD$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BC345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BE$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BD345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BF$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BE345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BG$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BF345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BH$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BG345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BI$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BH345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BJ$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BI345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BK$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BJ345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BL$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BK345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BM$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BL345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BN$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BM345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BO$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BN345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BP$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BO345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BQ$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BP345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BR$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BQ345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BS$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BR345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BT$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BS345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G336, -$D345, $D345)=\"n/a\",0,(IF(OFFSET($G336,-$D345,$D345)+$E345>BU$5,IFERROR((OFFSET($G335,-$D345,$D345)/(OFFSET($G336,-$D345,$D345))),0),(OFFSET($G335,-$D345,$D345)-SUM($G345:BT345))))*IF(OFFSET($G336,-$D345,$D345)+$E345-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,11,{"$f":"E349+0.5","v":10.5},"Depreciation of net capex 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>S$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:R350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>T$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:S350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>U$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:T350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>V$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:U350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>W$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:V350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>X$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:W350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>Y$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:X350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>Z$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:Y350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AA$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:Z350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AB$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AA350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AC$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AB350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AD$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AC350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AE$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AD350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AF$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AE350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AG$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AF350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AH$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AG350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AI$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AH350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AJ$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AI350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AK$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AJ350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AL$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AK350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AM$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AL350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AN$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AM350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AO$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AN350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AP$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AO350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AQ$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AP350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AR$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AQ350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AS$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AR350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AT$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AS350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AU$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AT350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AV$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AU350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AW$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AV350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AX$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AW350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AY$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AX350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>AZ$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AY350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BA$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:AZ350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BB$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BA350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BC$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BB350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BD$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BC350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BE$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BD350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BF$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BE350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BG$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BF350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BH$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BG350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BI$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BH350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BJ$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BI350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BK$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BJ350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BL$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BK350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BM$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BL350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BN$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BM350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BO$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BN350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BP$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BO350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BQ$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BP350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BR$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BQ350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BS$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BR350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BT$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BS350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D350, $D350)=\"n/a\",0,(IF(OFFSET($G341,-$D350,$D350)+$E350>BU$5,IFERROR((OFFSET($G340,-$D350,$D350)/(OFFSET($G341,-$D350,$D350))),0),(OFFSET($G340,-$D350,$D350)-SUM($G350:BT350))))*IF(OFFSET($G341,-$D350,$D350)+$E350-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>U$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:T375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>V$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:U375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>W$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:V375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>X$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:W375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>Y$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:X375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>Z$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:Y375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AA$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:Z375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AB$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AA375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AC$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AB375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AD$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AC375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AE$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AD375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AF$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AE375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AG$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AF375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AH$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AG375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AI$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AH375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AJ$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AI375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AK$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AJ375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AL$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AK375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AM$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AL375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AN$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AM375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AO$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AN375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AP$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AO375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AQ$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AP375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AR$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AQ375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AS$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AR375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AT$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AS375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AU$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AT375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AV$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AU375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AW$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AV375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AX$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AW375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AY$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AX375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>AZ$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AY375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BA$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:AZ375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BB$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BA375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BC$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BB375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BD$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BC375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BE$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BD375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BF$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BE375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BG$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BF375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BH$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BG375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BI$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BH375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BJ$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BI375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BK$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BJ375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BL$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BK375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BM$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BL375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BN$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BM375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BO$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BN375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BP$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BO375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BQ$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BP375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BR$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BQ375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BS$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BR375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BT$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BS375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G347, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=0, OFFSET($G348, -$D351, $D352)=\"n/a\"), 0, (IF(OFFSET($G348, -$D351, $D352)+$E352>BU$5, IFERROR(OFFSET($G347, -$D351, $D352)/OFFSET($G348, -$D351, $D352), 0), OFFSET($G347, -$D351, $D352)-SUM($G375:BT375)))*IF(OFFSET($G348, -$D351, $D352)+$E352-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2016",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>N$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:M422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-M$5>N$5-M$5, N$5-M$5, 1))","v":0.59937724660184954},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>O$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:N422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-N$5>O$5-N$5, O$5-N$5, 1))","v":0.59937724660184954},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>P$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:O422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-O$5>P$5-O$5, P$5-O$5, 1))","v":0.59937724660184954},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>Q$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:P422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0.59937724660184966},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>R$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:Q422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>S$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:R422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>T$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:S422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>U$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:T422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>V$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:U422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>W$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:V422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>X$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:W422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>Y$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:X422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>Z$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:Y422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AA$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:Z422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AB$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AA422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AC$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AB422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AD$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AC422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AE$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AD422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AF$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AE422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AG$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AF422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AH$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AG422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AI$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AH422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AJ$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AI422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AK$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AJ422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AL$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AK422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AM$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AL422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AN$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AM422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AO$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AN422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AP$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AO422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AQ$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AP422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AR$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AQ422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AS$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AR422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AT$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AS422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AU$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AT422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AV$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AU422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AW$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AV422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AX$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AW422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AY$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AX422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>AZ$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AY422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BA$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:AZ422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BB$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BA422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BC$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BB422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BD$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BC422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BE$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BD422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BF$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BE422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BG$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BF422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BH$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BG422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BI$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BH422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BJ$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BI422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BK$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BJ422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BL$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BK422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BM$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BL422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BN$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BM422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BO$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BN422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BP$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BO422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BQ$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BP422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BR$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BQ422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BS$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BR422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BT$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BS422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G394, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=0, OFFSET($G395, -$D398, $D399)=\"n/a\"), 0, (IF(OFFSET($G395, -$D398, $D399)+$E399>BU$5, IFERROR(OFFSET($G394, -$D398, $D399)/OFFSET($G395, -$D398, $D399), 0), OFFSET($G394, -$D398, $D399)-SUM($G422:BT422)))*IF(OFFSET($G395, -$D398, $D399)+$E399-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,{"$f":"ROUNDUP($E447, 0)","v":0},0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>H$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:G447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>I$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:H447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>J$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:I447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>K$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:J447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>L$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:K447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>M$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:L447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>N$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:M447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>O$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:N447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>P$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:O447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>Q$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:P447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>R$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:Q447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>S$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:R447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>T$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:S447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>U$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:T447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>V$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:U447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>W$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:V447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>X$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:W447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>Y$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:X447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>Z$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:Y447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AA$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:Z447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AB$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AA447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AC$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AB447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AD$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AC447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AE$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AD447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AF$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AE447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AG$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AF447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AH$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AG447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AI$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AH447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AJ$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AI447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AK$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AJ447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AL$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AK447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AM$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AL447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AN$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AM447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AO$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AN447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AP$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AO447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AQ$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AP447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AR$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AQ447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AS$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AR447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AT$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AS447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AU$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AT447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AV$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AU447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AW$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AV447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AX$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AW447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AY$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AX447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>AZ$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AY447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BA$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:AZ447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BB$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BA447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BC$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BB447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BD$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BC447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BE$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BD447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BF$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BE447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BG$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BF447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BH$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BG447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BI$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BH447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BJ$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BI447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BK$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BJ447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BL$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BK447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BM$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BL447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BN$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BM447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BO$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BN447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BP$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BO447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BQ$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BP447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BR$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BQ447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BS$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BR447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BT$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BS447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G438, -$D447, $D447)=\"n/a\",0,(IF(OFFSET($G438,-$D447,$D447)+$E447>BU$5,IFERROR((OFFSET($G437,-$D447,$D447)/(OFFSET($G438,-$D447,$D447))),0),(OFFSET($G437,-$D447,$D447)-SUM($G447:BT447))))*IF(OFFSET($G438,-$D447,$D447)+$E447-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2014",null,null,null,null,null,{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>L$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:K474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>M$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:L474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>N$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:M474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>O$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:N474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>P$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:O474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>Q$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:P474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>R$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:Q474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>S$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:R474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>T$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:S474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>U$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:T474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>V$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:U474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>W$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:V474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>X$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:W474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>Y$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:X474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>Z$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:Y474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AA$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:Z474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AB$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AA474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AC$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AB474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AD$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AC474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AE$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AD474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AF$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AE474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AG$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AF474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AH$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AG474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AI$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AH474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AJ$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AI474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AK$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AJ474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AL$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AK474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AM$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AL474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AN$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AM474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AO$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AN474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AP$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AO474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AQ$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AP474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AR$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AQ474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AS$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AR474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AT$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AS474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AU$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AT474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AV$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AU474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AW$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AV474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AX$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AW474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AY$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AX474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>AZ$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AY474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BA$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:AZ474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BB$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BA474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BC$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BB474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BD$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BC474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BE$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BD474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BF$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BE474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BG$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BF474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BH$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BG474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BI$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BH474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BJ$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BI474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BK$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BJ474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BL$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BK474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BM$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BL474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BN$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BM474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BO$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BN474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BP$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BO474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BQ$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BP474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BR$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BQ474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BS$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BR474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BT$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BS474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G446, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=0, OFFSET($G447, -$D450, $D451)=\"n/a\"), 0, (IF(OFFSET($G447, -$D450, $D451)+$E451>BU$5, IFERROR(OFFSET($G446, -$D450, $D451)/OFFSET($G447, -$D450, $D451), 0), OFFSET($G446, -$D450, $D451)-SUM($G474:BT474)))*IF(OFFSET($G447, -$D450, $D451)+$E451-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>P$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:O532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-O$5>P$5-O$5, P$5-O$5, 1))","v":0.13307491408376218},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>Q$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:P532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0.13307491408376218},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>R$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:Q532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>S$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:R532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>T$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:S532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>U$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:T532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>V$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:U532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>W$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:V532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>X$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:W532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>Y$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:X532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>Z$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:Y532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AA$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:Z532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AB$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AA532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AC$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AB532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AD$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AC532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AE$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AD532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AF$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AE532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AG$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AF532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AH$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AG532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AI$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AH532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AJ$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AI532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AK$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AJ532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AL$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AK532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AM$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AL532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AN$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AM532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AO$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AN532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AP$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AO532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AQ$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AP532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AR$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AQ532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AS$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AR532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AT$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AS532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AU$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AT532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AV$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AU532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AW$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AV532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AX$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AW532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AY$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AX532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>AZ$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AY532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BA$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:AZ532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BB$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BA532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BC$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BB532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BD$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BC532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BE$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BD532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BF$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BE532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BG$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BF532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BH$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BG532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BI$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BH532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BJ$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BI532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BK$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BJ532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BL$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BK532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BM$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BL532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BN$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BM532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BO$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BN532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BP$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BO532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BQ$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BP532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BR$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BQ532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BS$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BR532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BT$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BS532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G504, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=0, OFFSET($G505, -$D508, $D509)=\"n/a\"), 0, (IF(OFFSET($G505, -$D508, $D509)+$E509>BU$5, IFERROR(OFFSET($G504, -$D508, $D509)/OFFSET($G505, -$D508, $D509), 0), OFFSET($G504, -$D508, $D509)-SUM($G532:BT532)))*IF(OFFSET($G505, -$D508, $D509)+$E509-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$189:$G$238, $E545)=\"\", IF($G545=0, 0, F546), INDEX('RAB input'!$G$189:$G$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!H$189:H$238, $E545)=\"\", G546, INDEX('RAB input'!H$189:H$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!I$189:I$238, $E545)=\"\", H546, INDEX('RAB input'!I$189:I$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!J$189:J$238, $E545)=\"\", I546, INDEX('RAB input'!J$189:J$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!K$189:K$238, $E545)=\"\", J546, INDEX('RAB input'!K$189:K$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!L$189:L$238, $E545)=\"\", K546, INDEX('RAB input'!L$189:L$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!M$189:M$238, $E545)=\"\", L546, INDEX('RAB input'!M$189:M$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!N$189:N$238, $E545)=\"\", M546, INDEX('RAB input'!N$189:N$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!O$189:O$238, $E545)=\"\", N546, INDEX('RAB input'!O$189:O$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!P$189:P$238, $E545)=\"\", O546, INDEX('RAB input'!P$189:P$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Q$189:Q$238, $E545)=\"\", P546, INDEX('RAB input'!Q$189:Q$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!R$189:R$238, $E545)=\"\", Q546, INDEX('RAB input'!R$189:R$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!S$189:S$238, $E545)=\"\", R546, INDEX('RAB input'!S$189:S$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!T$189:T$238, $E545)=\"\", S546, INDEX('RAB input'!T$189:T$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!U$189:U$238, $E545)=\"\", T546, INDEX('RAB input'!U$189:U$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!V$189:V$238, $E545)=\"\", U546, INDEX('RAB input'!V$189:V$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!W$189:W$238, $E545)=\"\", V546, INDEX('RAB input'!W$189:W$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!X$189:X$238, $E545)=\"\", W546, INDEX('RAB input'!X$189:X$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Y$189:Y$238, $E545)=\"\", X546, INDEX('RAB input'!Y$189:Y$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Z$189:Z$238, $E545)=\"\", Y546, INDEX('RAB input'!Z$189:Z$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AA$189:AA$238, $E545)=\"\", Z546, INDEX('RAB input'!AA$189:AA$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AB$189:AB$238, $E545)=\"\", AA546, INDEX('RAB input'!AB$189:AB$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AC$189:AC$238, $E545)=\"\", AB546, INDEX('RAB input'!AC$189:AC$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AD$189:AD$238, $E545)=\"\", AC546, INDEX('RAB input'!AD$189:AD$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AE$189:AE$238, $E545)=\"\", AD546, INDEX('RAB input'!AE$189:AE$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AF$189:AF$238, $E545)=\"\", AE546, INDEX('RAB input'!AF$189:AF$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AG$189:AG$238, $E545)=\"\", AF546, INDEX('RAB input'!AG$189:AG$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AH$189:AH$238, $E545)=\"\", AG546, INDEX('RAB input'!AH$189:AH$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AI$189:AI$238, $E545)=\"\", AH546, INDEX('RAB input'!AI$189:AI$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AJ$189:AJ$238, $E545)=\"\", AI546, INDEX('RAB input'!AJ$189:AJ$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AK$189:AK$238, $E545)=\"\", AJ546, INDEX('RAB input'!AK$189:AK$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AL$189:AL$238, $E545)=\"\", AK546, INDEX('RAB input'!AL$189:AL$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AM$189:AM$238, $E545)=\"\", AL546, INDEX('RAB input'!AM$189:AM$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AN$189:AN$238, $E545)=\"\", AM546, INDEX('RAB input'!AN$189:AN$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AO$189:AO$238, $E545)=\"\", AN546, INDEX('RAB input'!AO$189:AO$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AP$189:AP$238, $E545)=\"\", AO546, INDEX('RAB input'!AP$189:AP$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AQ$189:AQ$238, $E545)=\"\", AP546, INDEX('RAB input'!AQ$189:AQ$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AR$189:AR$238, $E545)=\"\", AQ546, INDEX('RAB input'!AR$189:AR$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AS$189:AS$238, $E545)=\"\", AR546, INDEX('RAB input'!AS$189:AS$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AT$189:AT$238, $E545)=\"\", AS546, INDEX('RAB input'!AT$189:AT$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AU$189:AU$238, $E545)=\"\", AT546, INDEX('RAB input'!AU$189:AU$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AV$189:AV$238, $E545)=\"\", AU546, INDEX('RAB input'!AV$189:AV$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AW$189:AW$238, $E545)=\"\", AV546, INDEX('RAB input'!AW$189:AW$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AX$189:AX$238, $E545)=\"\", AW546, INDEX('RAB input'!AX$189:AX$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AY$189:AY$238, $E545)=\"\", AX546, INDEX('RAB input'!AY$189:AY$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AZ$189:AZ$238, $E545)=\"\", AY546, INDEX('RAB input'!AZ$189:AZ$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BA$189:BA$238, $E545)=\"\", AZ546, INDEX('RAB input'!BA$189:BA$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BB$189:BB$238, $E545)=\"\", BA546, INDEX('RAB input'!BB$189:BB$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BC$189:BC$238, $E545)=\"\", BB546, INDEX('RAB input'!BC$189:BC$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BD$189:BD$238, $E545)=\"\", BC546, INDEX('RAB input'!BD$189:BD$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BE$189:BE$238, $E545)=\"\", BD546, INDEX('RAB input'!BE$189:BE$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BF$189:BF$238, $E545)=\"\", BE546, INDEX('RAB input'!BF$189:BF$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BG$189:BG$238, $E545)=\"\", BF546, INDEX('RAB input'!BG$189:BG$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BH$189:BH$238, $E545)=\"\", BG546, INDEX('RAB input'!BH$189:BH$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BI$189:BI$238, $E545)=\"\", BH546, INDEX('RAB input'!BI$189:BI$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BJ$189:BJ$238, $E545)=\"\", BI546, INDEX('RAB input'!BJ$189:BJ$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BK$189:BK$238, $E545)=\"\", BJ546, INDEX('RAB input'!BK$189:BK$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BL$189:BL$238, $E545)=\"\", BK546, INDEX('RAB input'!BL$189:BL$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BM$189:BM$238, $E545)=\"\", BL546, INDEX('RAB input'!BM$189:BM$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BN$189:BN$238, $E545)=\"\", BM546, INDEX('RAB input'!BN$189:BN$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BO$189:BO$238, $E545)=\"\", BN546, INDEX('RAB input'!BO$189:BO$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BP$189:BP$238, $E545)=\"\", BO546, INDEX('RAB input'!BP$189:BP$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BQ$189:BQ$238, $E545)=\"\", BP546, INDEX('RAB input'!BQ$189:BQ$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BR$189:BR$238, $E545)=\"\", BQ546, INDEX('RAB input'!BR$189:BR$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BS$189:BS$238, $E545)=\"\", BR546, INDEX('RAB input'!BS$189:BS$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BT$189:BT$238, $E545)=\"\", BS546, INDEX('RAB input'!BT$189:BT$238, $E545))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BU$189:BU$238, $E545)=\"\", BT546, INDEX('RAB input'!BU$189:BU$238, $E545))","v":"n/a"}]
[null,null,null,10,{"$f":"E564+ 1","v":10},"Depreciation of net capex 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>R$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:Q565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>S$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:R565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>T$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:S565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>U$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:T565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>V$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:U565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>W$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:V565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>X$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:W565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>Y$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:X565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>Z$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:Y565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AA$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:Z565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AB$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AA565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AC$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AB565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AD$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AC565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AE$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AD565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AF$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AE565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AG$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AF565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AH$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AG565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AI$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AH565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AJ$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AI565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AK$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AJ565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AL$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AK565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AM$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AL565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AN$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AM565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AO$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AN565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AP$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AO565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AQ$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AP565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AR$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AQ565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AS$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AR565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AT$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AS565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AU$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AT565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AV$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AU565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AW$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AV565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AX$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AW565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AY$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AX565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>AZ$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AY565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BA$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:AZ565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BB$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BA565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BC$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BB565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BD$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BC565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BE$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BD565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BF$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BE565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BG$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BF565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BH$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BG565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BI$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BH565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BJ$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BI565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BK$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BJ565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BL$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BK565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BM$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BL565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BN$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BM565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BO$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BN565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BP$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BO565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BQ$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BP565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BR$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BQ565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BS$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BR565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BT$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BS565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G556, -$D565, $D565)=\"n/a\",0,(IF(OFFSET($G556,-$D565,$D565)+$E565>BU$5,IFERROR((OFFSET($G555,-$D565,$D565)/(OFFSET($G556,-$D565,$D565))),0),(OFFSET($G555,-$D565,$D565)-SUM($G565:BT565))))*IF(OFFSET($G556,-$D565,$D565)+$E565-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>W$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:V593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>X$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:W593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>Y$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:X593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>Z$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:Y593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AA$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:Z593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AB$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AA593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AC$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AB593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AD$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AC593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AE$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AD593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AF$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AE593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AG$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AF593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AH$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AG593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AI$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AH593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AJ$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AI593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AK$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AJ593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AL$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AK593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AM$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AL593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AN$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AM593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AO$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AN593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AP$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AO593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AQ$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AP593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AR$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AQ593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AS$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AR593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AT$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AS593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AU$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AT593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AV$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AU593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AW$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AV593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AX$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AW593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AY$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AX593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>AZ$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AY593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BA$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:AZ593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BB$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BA593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BC$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BB593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BD$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BC593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BE$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BD593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BF$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BE593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BG$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BF593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BH$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BG593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BI$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BH593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BJ$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BI593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BK$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BJ593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BL$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BK593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BM$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BL593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BN$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BM593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BO$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BN593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BP$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BO593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BQ$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BP593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BR$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BQ593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BS$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BR593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BT$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BS593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G565, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=0, OFFSET($G566, -$D569, $D570)=\"n/a\"), 0, (IF(OFFSET($G566, -$D569, $D570)+$E570>BU$5, IFERROR(OFFSET($G565, -$D569, $D570)/OFFSET($G566, -$D569, $D570), 0), OFFSET($G565, -$D569, $D570)-SUM($G593:BT593)))*IF(OFFSET($G566, -$D569, $D570)+$E570-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E599","v":"Asset class 12"},{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E599, 'RAB input'!$D$27:$D$76, 0))","v":"Non-network leasehold land & buildings - 1 July 2021"}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D610)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>I$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:H633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>J$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:I633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>K$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:J633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>L$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:K633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>M$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:L633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>N$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:M633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>O$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:N633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>P$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:O633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>Q$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:P633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>R$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:Q633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>S$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:R633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>T$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:S633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>U$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:T633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>V$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:U633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>W$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:V633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>X$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:W633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>Y$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:X633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>Z$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:Y633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AA$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:Z633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AB$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AA633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AC$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AB633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AD$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AC633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AE$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AD633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AF$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AE633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AG$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AF633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AH$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AG633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AI$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AH633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AJ$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AI633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AK$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AJ633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AL$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AK633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AM$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AL633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AN$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AM633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AO$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AN633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AP$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AO633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AQ$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AP633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AR$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AQ633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AS$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AR633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AT$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AS633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AU$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AT633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AV$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AU633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AW$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AV633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AX$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AW633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AY$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AX633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>AZ$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AY633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BA$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:AZ633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BB$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BA633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BC$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BB633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BD$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BC633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BE$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BD633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BF$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BE633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BG$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BF633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BH$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BG633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BI$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BH633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BJ$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BI633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BK$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BJ633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BL$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BK633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BM$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BL633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BN$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BM633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BO$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BN633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BP$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BO633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BQ$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BP633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BR$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BQ633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BS$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BR633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BT$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BS633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G605, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=0, OFFSET($G606, -$D609, $D610)=\"n/a\"), 0, (IF(OFFSET($G606, -$D609, $D610)+$E610>BU$5, IFERROR(OFFSET($G605, -$D609, $D610)/OFFSET($G606, -$D609, $D610), 0), OFFSET($G605, -$D609, $D610)-SUM($G633:BT633)))*IF(OFFSET($G606, -$D609, $D610)+$E610-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>U$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:T645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>V$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:U645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>W$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:V645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>X$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:W645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>Y$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:X645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>Z$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:Y645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AA$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:Z645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AB$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AA645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AC$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AB645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AD$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AC645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AE$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AD645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AF$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AE645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AG$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AF645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AH$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AG645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AI$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AH645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AJ$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AI645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AK$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AJ645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AL$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AK645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AM$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AL645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AN$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AM645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AO$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AN645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AP$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AO645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AQ$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AP645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AR$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AQ645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AS$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AR645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AT$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AS645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AU$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AT645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AV$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AU645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AW$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AV645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AX$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AW645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AY$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AX645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>AZ$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AY645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BA$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:AZ645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BB$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BA645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BC$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BB645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BD$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BC645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BE$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BD645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BF$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BE645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BG$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BF645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BH$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BG645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BI$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BH645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BJ$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BI645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BK$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BJ645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BL$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BK645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BM$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BL645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BN$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BM645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BO$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BN645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BP$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BO645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BQ$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BP645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BR$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BQ645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BS$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BR645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BT$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BS645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G617, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=0, OFFSET($G618, -$D621, $D622)=\"n/a\"), 0, (IF(OFFSET($G618, -$D621, $D622)+$E622>BU$5, IFERROR(OFFSET($G617, -$D621, $D622)/OFFSET($G618, -$D621, $D622), 0), OFFSET($G617, -$D621, $D622)-SUM($G645:BT645)))*IF(OFFSET($G618, -$D621, $D622)+$E622-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,7,{"$f":"E669+ 1","v":7},"Depreciation of net capex 2017",null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>O$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:N670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>P$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:O670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>Q$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:P670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>R$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:Q670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>S$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:R670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>T$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:S670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>U$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:T670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>V$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:U670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>W$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:V670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>X$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:W670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>Y$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:X670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>Z$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:Y670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AA$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:Z670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AB$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AA670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AC$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AB670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AD$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AC670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AE$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AD670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AF$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AE670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AG$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AF670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AH$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AG670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AI$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AH670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AJ$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AI670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AK$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AJ670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AL$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AK670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AM$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AL670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AN$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AM670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AO$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AN670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AP$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AO670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AQ$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AP670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AR$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AQ670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AS$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AR670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AT$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AS670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AU$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AT670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AV$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AU670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AW$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AV670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AX$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AW670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AY$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AX670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>AZ$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AY670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BA$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:AZ670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BB$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BA670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BC$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BB670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BD$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BC670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BE$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BD670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BF$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BE670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BG$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BF670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BH$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BG670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BI$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BH670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BJ$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BI670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BK$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BJ670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BL$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BK670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BM$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BL670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BN$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BM670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BO$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BN670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BP$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BO670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BQ$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BP670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BR$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BQ670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BS$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BR670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BT$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BS670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G661, -$D670, $D670)=\"n/a\",0,(IF(OFFSET($G661,-$D670,$D670)+$E670>BU$5,IFERROR((OFFSET($G660,-$D670,$D670)/(OFFSET($G661,-$D670,$D670))),0),(OFFSET($G660,-$D670,$D670)-SUM($G670:BT670))))*IF(OFFSET($G661,-$D670,$D670)+$E670-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>S$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:R697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>T$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:S697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>U$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:T697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>V$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:U697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>W$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:V697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>X$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:W697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>Y$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:X697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>Z$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:Y697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AA$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:Z697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AB$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AA697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AC$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AB697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AD$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AC697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AE$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AD697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AF$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AE697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AG$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AF697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AH$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AG697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AI$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AH697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AJ$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AI697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AK$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AJ697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AL$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AK697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AM$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AL697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AN$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AM697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AO$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AN697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AP$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AO697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AQ$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AP697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AR$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AQ697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AS$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AR697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AT$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AS697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AU$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AT697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AV$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AU697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AW$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AV697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AX$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AW697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AY$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AX697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>AZ$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AY697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BA$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:AZ697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BB$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BA697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BC$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BB697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BD$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BC697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BE$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BD697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BF$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BE697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BG$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BF697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BH$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BG697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BI$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BH697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BJ$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BI697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BK$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BJ697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BL$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BK697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BM$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BL697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BN$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BM697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BO$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BN697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BP$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BO697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BQ$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BP697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BR$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BQ697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BS$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BR697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BT$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BS697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G669, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=0, OFFSET($G670, -$D673, $D674)=\"n/a\"), 0, (IF(OFFSET($G670, -$D673, $D674)+$E674>BU$5, IFERROR(OFFSET($G669, -$D673, $D674)/OFFSET($G670, -$D673, $D674), 0), OFFSET($G669, -$D673, $D674)-SUM($G697:BT697)))*IF(OFFSET($G670, -$D673, $D674)+$E674-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2014",null,null,null,null,null,{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>L$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:K744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>M$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:L744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>N$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:M744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>O$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:N744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>P$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:O744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>Q$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:P744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>R$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:Q744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>S$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:R744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>T$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:S744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>U$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:T744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>V$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:U744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>W$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:V744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>X$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:W744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>Y$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:X744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>Z$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:Y744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AA$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:Z744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AB$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AA744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AC$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AB744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AD$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AC744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AE$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AD744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AF$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AE744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AG$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AF744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AH$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AG744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AI$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AH744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AJ$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AI744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AK$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AJ744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AL$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AK744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AM$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AL744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AN$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AM744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AO$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AN744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AP$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AO744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AQ$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AP744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AR$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AQ744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AS$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AR744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AT$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AS744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AU$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AT744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AV$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AU744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AW$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AV744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AX$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AW744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AY$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AX744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>AZ$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AY744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BA$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:AZ744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BB$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BA744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BC$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BB744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BD$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BC744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BE$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BD744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BF$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BE744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BG$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BF744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BH$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BG744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BI$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BH744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BJ$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BI744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BK$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BJ744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BL$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BK744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BM$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BL744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BN$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BM744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BO$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BN744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BP$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BO744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BQ$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BP744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BR$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BQ744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BS$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BR744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BT$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BS744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G716, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=0, OFFSET($G717, -$D720, $D721)=\"n/a\"), 0, (IF(OFFSET($G717, -$D720, $D721)+$E721>BU$5, IFERROR(OFFSET($G716, -$D720, $D721)/OFFSET($G717, -$D720, $D721), 0), OFFSET($G716, -$D720, $D721)-SUM($G744:BT744)))*IF(OFFSET($G717, -$D720, $D721)+$E721-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,10,{"$f":"E780+ 1","v":10},"Depreciation of net capex 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>R$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:Q781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>S$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:R781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>T$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:S781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>U$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:T781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>V$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:U781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>W$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:V781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>X$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:W781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>Y$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:X781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>Z$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:Y781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AA$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:Z781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AB$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AA781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AC$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AB781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AD$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AC781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AE$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AD781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AF$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AE781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AG$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AF781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AH$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AG781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AI$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AH781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AJ$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AI781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AK$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AJ781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AL$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AK781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AM$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AL781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AN$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AM781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AO$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AN781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AP$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AO781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AQ$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AP781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AR$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AQ781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AS$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AR781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AT$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AS781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AU$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AT781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AV$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AU781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AW$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AV781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AX$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AW781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AY$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AX781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>AZ$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AY781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BA$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:AZ781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BB$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BA781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BC$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BB781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BD$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BC781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BE$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BD781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BF$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BE781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BG$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BF781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BH$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BG781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BI$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BH781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BJ$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BI781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BK$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BJ781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BL$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BK781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BM$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BL781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BN$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BM781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BO$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BN781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BP$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BO781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BQ$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BP781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BR$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BQ781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BS$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BR781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BT$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BS781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G772, -$D781, $D781)=\"n/a\",0,(IF(OFFSET($G772,-$D781,$D781)+$E781>BU$5,IFERROR((OFFSET($G771,-$D781,$D781)/(OFFSET($G772,-$D781,$D781))),0),(OFFSET($G771,-$D781,$D781)-SUM($G781:BT781))))*IF(OFFSET($G772,-$D781,$D781)+$E781-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$189:$G$238, $E815)=\"\", IF($G815=0, 0, F816), INDEX('RAB input'!$G$189:$G$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!H$189:H$238, $E815)=\"\", G816, INDEX('RAB input'!H$189:H$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!I$189:I$238, $E815)=\"\", H816, INDEX('RAB input'!I$189:I$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!J$189:J$238, $E815)=\"\", I816, INDEX('RAB input'!J$189:J$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!K$189:K$238, $E815)=\"\", J816, INDEX('RAB input'!K$189:K$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!L$189:L$238, $E815)=\"\", K816, INDEX('RAB input'!L$189:L$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!M$189:M$238, $E815)=\"\", L816, INDEX('RAB input'!M$189:M$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!N$189:N$238, $E815)=\"\", M816, INDEX('RAB input'!N$189:N$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!O$189:O$238, $E815)=\"\", N816, INDEX('RAB input'!O$189:O$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!P$189:P$238, $E815)=\"\", O816, INDEX('RAB input'!P$189:P$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!Q$189:Q$238, $E815)=\"\", P816, INDEX('RAB input'!Q$189:Q$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!R$189:R$238, $E815)=\"\", Q816, INDEX('RAB input'!R$189:R$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!S$189:S$238, $E815)=\"\", R816, INDEX('RAB input'!S$189:S$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!T$189:T$238, $E815)=\"\", S816, INDEX('RAB input'!T$189:T$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!U$189:U$238, $E815)=\"\", T816, INDEX('RAB input'!U$189:U$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!V$189:V$238, $E815)=\"\", U816, INDEX('RAB input'!V$189:V$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!W$189:W$238, $E815)=\"\", V816, INDEX('RAB input'!W$189:W$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!X$189:X$238, $E815)=\"\", W816, INDEX('RAB input'!X$189:X$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!Y$189:Y$238, $E815)=\"\", X816, INDEX('RAB input'!Y$189:Y$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!Z$189:Z$238, $E815)=\"\", Y816, INDEX('RAB input'!Z$189:Z$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AA$189:AA$238, $E815)=\"\", Z816, INDEX('RAB input'!AA$189:AA$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AB$189:AB$238, $E815)=\"\", AA816, INDEX('RAB input'!AB$189:AB$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AC$189:AC$238, $E815)=\"\", AB816, INDEX('RAB input'!AC$189:AC$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AD$189:AD$238, $E815)=\"\", AC816, INDEX('RAB input'!AD$189:AD$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AE$189:AE$238, $E815)=\"\", AD816, INDEX('RAB input'!AE$189:AE$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AF$189:AF$238, $E815)=\"\", AE816, INDEX('RAB input'!AF$189:AF$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AG$189:AG$238, $E815)=\"\", AF816, INDEX('RAB input'!AG$189:AG$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AH$189:AH$238, $E815)=\"\", AG816, INDEX('RAB input'!AH$189:AH$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AI$189:AI$238, $E815)=\"\", AH816, INDEX('RAB input'!AI$189:AI$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$189:AJ$238, $E815)=\"\", AI816, INDEX('RAB input'!AJ$189:AJ$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AK$189:AK$238, $E815)=\"\", AJ816, INDEX('RAB input'!AK$189:AK$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AL$189:AL$238, $E815)=\"\", AK816, INDEX('RAB input'!AL$189:AL$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AM$189:AM$238, $E815)=\"\", AL816, INDEX('RAB input'!AM$189:AM$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AN$189:AN$238, $E815)=\"\", AM816, INDEX('RAB input'!AN$189:AN$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AO$189:AO$238, $E815)=\"\", AN816, INDEX('RAB input'!AO$189:AO$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AP$189:AP$238, $E815)=\"\", AO816, INDEX('RAB input'!AP$189:AP$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$189:AQ$238, $E815)=\"\", AP816, INDEX('RAB input'!AQ$189:AQ$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AR$189:AR$238, $E815)=\"\", AQ816, INDEX('RAB input'!AR$189:AR$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AS$189:AS$238, $E815)=\"\", AR816, INDEX('RAB input'!AS$189:AS$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AT$189:AT$238, $E815)=\"\", AS816, INDEX('RAB input'!AT$189:AT$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AU$189:AU$238, $E815)=\"\", AT816, INDEX('RAB input'!AU$189:AU$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AV$189:AV$238, $E815)=\"\", AU816, INDEX('RAB input'!AV$189:AV$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AW$189:AW$238, $E815)=\"\", AV816, INDEX('RAB input'!AW$189:AW$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AX$189:AX$238, $E815)=\"\", AW816, INDEX('RAB input'!AX$189:AX$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AY$189:AY$238, $E815)=\"\", AX816, INDEX('RAB input'!AY$189:AY$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$189:AZ$238, $E815)=\"\", AY816, INDEX('RAB input'!AZ$189:AZ$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BA$189:BA$238, $E815)=\"\", AZ816, INDEX('RAB input'!BA$189:BA$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BB$189:BB$238, $E815)=\"\", BA816, INDEX('RAB input'!BB$189:BB$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BC$189:BC$238, $E815)=\"\", BB816, INDEX('RAB input'!BC$189:BC$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BD$189:BD$238, $E815)=\"\", BC816, INDEX('RAB input'!BD$189:BD$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BE$189:BE$238, $E815)=\"\", BD816, INDEX('RAB input'!BE$189:BE$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BF$189:BF$238, $E815)=\"\", BE816, INDEX('RAB input'!BF$189:BF$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BG$189:BG$238, $E815)=\"\", BF816, INDEX('RAB input'!BG$189:BG$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BH$189:BH$238, $E815)=\"\", BG816, INDEX('RAB input'!BH$189:BH$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BI$189:BI$238, $E815)=\"\", BH816, INDEX('RAB input'!BI$189:BI$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$189:BJ$238, $E815)=\"\", BI816, INDEX('RAB input'!BJ$189:BJ$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BK$189:BK$238, $E815)=\"\", BJ816, INDEX('RAB input'!BK$189:BK$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BL$189:BL$238, $E815)=\"\", BK816, INDEX('RAB input'!BL$189:BL$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BM$189:BM$238, $E815)=\"\", BL816, INDEX('RAB input'!BM$189:BM$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BN$189:BN$238, $E815)=\"\", BM816, INDEX('RAB input'!BN$189:BN$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BO$189:BO$238, $E815)=\"\", BN816, INDEX('RAB input'!BO$189:BO$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BP$189:BP$238, $E815)=\"\", BO816, INDEX('RAB input'!BP$189:BP$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$189:BQ$238, $E815)=\"\", BP816, INDEX('RAB input'!BQ$189:BQ$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BR$189:BR$238, $E815)=\"\", BQ816, INDEX('RAB input'!BR$189:BR$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BS$189:BS$238, $E815)=\"\", BR816, INDEX('RAB input'!BS$189:BS$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BT$189:BT$238, $E815)=\"\", BS816, INDEX('RAB input'!BT$189:BT$238, $E815))","v":0},{"$f":"IF(INDEX('RAB input'!BU$189:BU$238, $E815)=\"\", BT816, INDEX('RAB input'!BU$189:BU$238, $E815))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$242:H$291, $E815)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$242:I$291, $E815)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$242:J$291, $E815)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$242:K$291, $E815)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$242:L$291, $E815)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$242:M$291, $E815)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$242:N$291, $E815)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$242:O$291, $E815)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$242:P$291, $E815)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$242:Q$291, $E815)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$242:R$291, $E815)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$242:S$291, $E815)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$242:T$291, $E815)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$242:U$291, $E815)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$242:V$291, $E815)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$242:W$291, $E815)/'RAB input'!W$15","v":5.06938682352577},{"$f":"INDEX('RAB input'!X$242:X$291, $E815)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$242:Y$291, $E815)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$242:Z$291, $E815)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$242:AA$291, $E815)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$242:AB$291, $E815)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$242:AC$291, $E815)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$242:AD$291, $E815)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$242:AE$291, $E815)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$242:AF$291, $E815)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$242:AG$291, $E815)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$242:AH$291, $E815)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$242:AI$291, $E815)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$242:AJ$291, $E815)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$242:AK$291, $E815)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$242:AL$291, $E815)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$242:AM$291, $E815)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$242:AN$291, $E815)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$242:AO$291, $E815)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$242:AP$291, $E815)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$242:AQ$291, $E815)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$242:AR$291, $E815)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$242:AS$291, $E815)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$242:AT$291, $E815)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$242:AU$291, $E815)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$242:AV$291, $E815)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$242:AW$291, $E815)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$242:AX$291, $E815)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$242:AY$291, $E815)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$242:AZ$291, $E815)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$242:BA$291, $E815)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$242:BB$291, $E815)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$242:BC$291, $E815)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$242:BD$291, $E815)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$242:BE$291, $E815)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$242:BF$291, $E815)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$242:BG$291, $E815)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$242:BH$291, $E815)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$242:BI$291, $E815)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$242:BJ$291, $E815)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$242:BK$291, $E815)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$242:BL$291, $E815)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$242:BM$291, $E815)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$242:BN$291, $E815)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$242:BO$291, $E815)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$242:BP$291, $E815)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$242:BQ$291, $E815)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$242:BR$291, $E815)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$242:BS$291, $E815)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$242:BT$291, $E815)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$242:BU$291, $E815)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D826)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>I$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:H849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>J$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:I849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>K$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:J849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>L$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:K849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>M$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:L849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>N$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:M849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>O$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:N849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>P$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:O849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>Q$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:P849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>R$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:Q849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>S$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:R849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>T$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:S849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>U$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:T849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>V$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:U849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>W$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:V849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>X$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:W849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>Y$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:X849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>Z$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:Y849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AA$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:Z849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AB$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AA849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AC$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AB849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AD$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AC849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AE$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AD849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AF$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AE849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AG$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AF849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AH$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AG849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AI$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AH849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AJ$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AI849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AK$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AJ849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AL$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AK849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AM$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AL849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AN$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AM849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AO$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AN849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AP$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AO849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AQ$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AP849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AR$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AQ849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AS$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AR849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AT$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AS849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AU$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AT849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AV$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AU849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AW$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AV849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AX$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AW849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AY$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AX849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>AZ$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AY849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BA$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:AZ849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BB$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BA849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BC$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BB849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BD$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BC849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BE$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BD849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BF$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BE849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BG$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BF849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BH$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BG849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BI$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BH849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BJ$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BI849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BK$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BJ849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BL$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BK849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BM$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BL849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BN$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BM849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BO$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BN849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BP$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BO849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BQ$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BP849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BR$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BQ849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BS$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BR849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BT$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BS849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G821, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=0, OFFSET($G822, -$D825, $D826)=\"n/a\"), 0, (IF(OFFSET($G822, -$D825, $D826)+$E826>BU$5, IFERROR(OFFSET($G821, -$D825, $D826)/OFFSET($G822, -$D825, $D826), 0), OFFSET($G821, -$D825, $D826)-SUM($G849:BT849)))*IF(OFFSET($G822, -$D825, $D826)+$E826-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E869","v":"Asset class 17"},{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E869, 'RAB input'!$D$27:$D$76, 0))","v":0}]
[null,null,null,10,{"$f":"E888+ 1","v":10},"Depreciation of net capex 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>R$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:Q889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>S$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:R889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>T$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:S889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>U$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:T889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>V$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:U889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>W$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:V889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>X$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:W889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>Y$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:X889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>Z$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:Y889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AA$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:Z889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AB$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AA889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AC$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AB889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AD$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AC889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AE$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AD889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AF$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AE889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AG$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AF889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AH$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AG889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AI$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AH889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AJ$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AI889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AK$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AJ889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AL$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AK889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AM$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AL889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AN$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AM889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AO$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AN889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AP$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AO889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AQ$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AP889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AR$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AQ889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AS$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AR889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AT$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AS889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AU$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AT889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AV$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AU889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AW$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AV889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AX$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AW889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AY$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AX889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>AZ$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AY889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BA$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:AZ889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BB$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BA889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BC$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BB889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BD$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BC889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BE$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BD889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BF$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BE889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BG$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BF889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BH$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BG889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BI$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BH889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BJ$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BI889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BK$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BJ889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BL$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BK889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BM$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BL889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BN$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BM889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BO$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BN889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BP$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BO889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BQ$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BP889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BR$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BQ889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BS$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BR889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BT$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BS889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G880, -$D889, $D889)=\"n/a\",0,(IF(OFFSET($G880,-$D889,$D889)+$E889>BU$5,IFERROR((OFFSET($G879,-$D889,$D889)/(OFFSET($G880,-$D889,$D889))),0),(OFFSET($G879,-$D889,$D889)-SUM($G889:BT889))))*IF(OFFSET($G880,-$D889,$D889)+$E889-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>W$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:V917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>X$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:W917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>Y$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:X917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>Z$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:Y917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AA$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:Z917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AB$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AA917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AC$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AB917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AD$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AC917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AE$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AD917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AF$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AE917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AG$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AF917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AH$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AG917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AI$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AH917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AJ$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AI917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AK$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AJ917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AL$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AK917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AM$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AL917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AN$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AM917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AO$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AN917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AP$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AO917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AQ$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AP917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AR$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AQ917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AS$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AR917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AT$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AS917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AU$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AT917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AV$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AU917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AW$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AV917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AX$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AW917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AY$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AX917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>AZ$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AY917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BA$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:AZ917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BB$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BA917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BC$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BB917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BD$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BC917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BE$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BD917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BF$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BE917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BG$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BF917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BH$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BG917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BI$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BH917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BJ$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BI917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BK$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BJ917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BL$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BK917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BM$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BL917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BN$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BM917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BO$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BN917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BP$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BO917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BQ$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BP917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BR$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BQ917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BS$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BR917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BT$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BS917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G889, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=0, OFFSET($G890, -$D893, $D894)=\"n/a\"), 0, (IF(OFFSET($G890, -$D893, $D894)+$E894>BU$5, IFERROR(OFFSET($G889, -$D893, $D894)/OFFSET($G890, -$D893, $D894), 0), OFFSET($G889, -$D893, $D894)-SUM($G917:BT917)))*IF(OFFSET($G890, -$D893, $D894)+$E894-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E869, 'RAB input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":" - depreciation"},null,{"$f":"SUM(H879:H919)","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,{"$f":"SUM(AN879:AN919)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT879:BT919)","v":0},{"$f":"SUM(BU879:BU919)","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>S$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:R967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>T$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:S967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>U$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:T967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>V$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:U967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>W$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:V967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>X$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:W967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>Y$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:X967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>Z$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:Y967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AA$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:Z967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AB$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AA967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AC$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AB967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AD$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AC967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AE$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AD967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AF$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AE967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AG$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AF967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AH$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AG967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AI$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AH967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AJ$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AI967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AK$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AJ967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AL$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AK967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AM$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AL967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AN$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AM967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AO$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AN967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AP$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AO967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AQ$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AP967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AR$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AQ967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AS$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AR967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AT$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AS967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AU$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AT967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AV$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AU967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AW$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AV967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AX$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AW967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AY$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AX967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>AZ$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AY967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BA$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:AZ967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BB$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BA967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BC$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BB967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BD$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BC967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BE$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BD967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BF$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BE967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BG$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BF967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BH$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BG967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BI$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BH967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BJ$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BI967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BK$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BJ967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BL$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BK967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BM$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BL967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BN$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BM967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BO$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BN967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BP$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BO967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BQ$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BP967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BR$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BQ967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BS$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BR967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BT$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BS967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G939, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=0, OFFSET($G940, -$D943, $D944)=\"n/a\"), 0, (IF(OFFSET($G940, -$D943, $D944)+$E944>BU$5, IFERROR(OFFSET($G939, -$D943, $D944)/OFFSET($G940, -$D943, $D944), 0), OFFSET($G939, -$D943, $D944)-SUM($G967:BT967)))*IF(OFFSET($G940, -$D943, $D944)+$E944-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,{"$f":"$D987+1","v":1},{"$f":"E987+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D988)","v":"Depreciation of net capex 2011"},null,null,{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>I$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:H988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>J$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:I988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>K$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:J988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>L$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:K988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>M$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:L988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>N$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:M988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>O$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:N988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>P$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:O988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>Q$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:P988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>R$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:Q988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>S$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:R988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>T$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:S988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>U$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:T988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>V$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:U988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>W$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:V988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>X$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:W988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>Y$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:X988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>Z$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:Y988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AA$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:Z988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AB$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AA988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AC$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AB988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AD$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AC988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AE$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AD988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AF$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AE988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AG$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AF988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AH$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AG988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AI$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AH988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AJ$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AI988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AK$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AJ988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AL$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AK988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AM$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AL988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AN$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AM988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AO$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AN988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AP$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AO988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AQ$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AP988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AR$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AQ988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AS$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AR988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AT$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AS988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AU$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AT988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AV$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AU988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AW$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AV988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AX$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AW988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AY$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AX988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>AZ$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AY988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BA$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:AZ988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BB$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BA988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BC$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BB988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BD$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BC988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BE$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BD988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BF$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BE988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BG$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BF988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BH$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BG988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BI$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BH988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BJ$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BI988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BK$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BJ988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BL$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BK988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BM$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BL988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BN$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BM988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BO$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BN988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BP$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BO988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BQ$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BP988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BR$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BQ988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BS$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BR988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BT$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BS988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G979, -$D988, $D988)=\"n/a\",0,(IF(OFFSET($G979,-$D988,$D988)+$E988>BU$5,IFERROR((OFFSET($G978,-$D988,$D988)/(OFFSET($G979,-$D988,$D988))),0),(OFFSET($G978,-$D988,$D988)-SUM($G988:BT988))))*IF(OFFSET($G979,-$D988,$D988)+$E988-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>P$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:O1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>Q$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:P1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>R$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:Q1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>S$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:R1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>T$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:S1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>U$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:T1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>V$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:U1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>W$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:V1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>X$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:W1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>Y$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:X1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>Z$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:Y1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AA$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:Z1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AB$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AA1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AC$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AB1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AD$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AC1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AE$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AD1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AF$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AE1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AG$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AF1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AH$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AG1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AI$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AH1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AJ$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AI1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AK$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AJ1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AL$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AK1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AM$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AL1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AN$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AM1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AO$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AN1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AP$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AO1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AQ$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AP1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AR$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AQ1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AS$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AR1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AT$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AS1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AU$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AT1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AV$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AU1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AW$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AV1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AX$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AW1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AY$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AX1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>AZ$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AY1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BA$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:AZ1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BB$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BA1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BC$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BB1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BD$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BC1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BE$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BD1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BF$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BE1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BG$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BF1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BH$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BG1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BI$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BH1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BJ$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BI1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BK$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BJ1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BL$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BK1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BM$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BL1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BN$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BM1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BO$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BN1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BP$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BO1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BQ$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BP1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BR$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BQ1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BS$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BR1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BT$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BS1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G990, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=0, OFFSET($G991, -$D994, $D995)=\"n/a\"), 0, (IF(OFFSET($G991, -$D994, $D995)+$E995>BU$5, IFERROR(OFFSET($G990, -$D994, $D995)/OFFSET($G991, -$D994, $D995), 0), OFFSET($G990, -$D994, $D995)-SUM($G1018:BT1018)))*IF(OFFSET($G991, -$D994, $D995)+$E995-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,{"$f":"ROUNDUP($E1060, 0)","v":5},{"$f":"E1046","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1059)","v":"Depreciation of t-1 and t-2 adjustment 2010"},null,null,null,null,null,{"$f":"IF(AND($E1060=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=M$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:K1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:L1060)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:L1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(L$5-OFFSET('RAB input'!$H$11, 0, $D1059))>M$5-L$5, M$5-L$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=M$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:L1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:L1060)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:L1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(L$5-OFFSET('RAB input'!$H$11, 0, $D1059))>M$5-L$5, M$5-L$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=N$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:M1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:M1060)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:M1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(M$5-OFFSET('RAB input'!$H$11, 0, $D1059))>N$5-M$5, N$5-M$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=O$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:N1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:N1060)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:N1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(N$5-OFFSET('RAB input'!$H$11, 0, $D1059))>O$5-N$5, O$5-N$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=P$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:O1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:O1060)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:O1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(O$5-OFFSET('RAB input'!$H$11, 0, $D1059))>P$5-O$5, P$5-O$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=Q$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:P1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:P1060)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:P1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(P$5-OFFSET('RAB input'!$H$11, 0, $D1059))>Q$5-P$5, Q$5-P$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=R$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:Q1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:Q1060)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:Q1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(Q$5-OFFSET('RAB input'!$H$11, 0, $D1059))>R$5-Q$5, R$5-Q$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=S$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:R1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:R1060)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:R1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(R$5-OFFSET('RAB input'!$H$11, 0, $D1059))>S$5-R$5, S$5-R$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=T$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:S1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:S1060)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:S1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(S$5-OFFSET('RAB input'!$H$11, 0, $D1059))>T$5-S$5, T$5-S$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=U$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:T1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:T1060)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:T1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(T$5-OFFSET('RAB input'!$H$11, 0, $D1059))>U$5-T$5, U$5-T$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=V$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:U1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:U1060)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:U1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(U$5-OFFSET('RAB input'!$H$11, 0, $D1059))>V$5-U$5, V$5-U$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=W$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:V1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:V1060)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:V1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(V$5-OFFSET('RAB input'!$H$11, 0, $D1059))>W$5-V$5, W$5-V$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=X$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:W1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:W1060)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:W1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(W$5-OFFSET('RAB input'!$H$11, 0, $D1059))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=Y$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:X1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:X1060)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:X1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(X$5-OFFSET('RAB input'!$H$11, 0, $D1059))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=Z$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:Y1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:Y1060)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:Y1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(Y$5-OFFSET('RAB input'!$H$11, 0, $D1059))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AA$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:Z1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:Z1060)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:Z1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(Z$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AB$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AA1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AA1060)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AA1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AA$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AC$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AB1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AB1060)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AB1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AB$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AD$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AC1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AC1060)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AC1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AC$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AE$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AD1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AD1060)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AD1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AD$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AF$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AE1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AE1060)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AE1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AE$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AG$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AF1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AF1060)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AF1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AF$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AH$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AG1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AG1060)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AG1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AG$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AI$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AH1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AH1060)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AH1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AH$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AJ$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AI1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AI1060)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AI1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AI$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AK$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AJ1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AJ1060)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AJ1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AL$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AK1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AK1060)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AK1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AK$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AM$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AL1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AL1060)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AL1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AL$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AN$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AM1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AM1060)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AM1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AM$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AO$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AN1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AN1060)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AN1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AN$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AP$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AO1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AO1060)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AO1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AO$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AQ$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AP1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AP1060)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AP1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AP$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AR$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AQ1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AQ1060)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AQ1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AS$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AR1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AR1060)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AR1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AR$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AT$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AS1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AS1060)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AS1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AS$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AU$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AT1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AT1060)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AT1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AT$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AV$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AU1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AU1060)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AU1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AU$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AW$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AV1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AV1060)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AV1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AV$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AX$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AW1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AW1060)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AW1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AW$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AY$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AX1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AX1060)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AX1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AX$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=AZ$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AY1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AY1060)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AY1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AY$5-OFFSET('RAB input'!$H$11, 0, $D1059))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BA$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:AZ1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AZ1060)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:AZ1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BB$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BA1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BA1060)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BA1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BA$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BC$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BB1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BB1060)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BB1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BB$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BD$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BC1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BC1060)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BC1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BC$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BE$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BD1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BD1060)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BD1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BD$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BF$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BE1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BE1060)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BE1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BE$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BG$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BF1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BF1060)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BF1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BF$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BH$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BG1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BG1060)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BG1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BG$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BI$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BH1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BH1060)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BH1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BH$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BJ$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BI1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BI1060)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BI1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BI$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BK$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BJ1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BJ1060)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BJ1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BL$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BK1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BK1060)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BK1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BK$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BM$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BL1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BL1060)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BL1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BL$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BN$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BM1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BM1060)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BM1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BM$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BO$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BN1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BN1060)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BN1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BN$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BP$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BO1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BO1060)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BO1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BO$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BQ$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BP1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BP1060)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BP1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BP$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BR$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BQ1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BQ1060)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BQ1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BS$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BR1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BR1060)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BR1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BR$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BT$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BS1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BS1060)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BS1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BS$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1059)), OFFSET('RAB input'!$H$11, 0, $D1059))+$E1041>=BU$5, 0,\nIF(AND(OFFSET($G1033, -$E1041, $D1059)<>0, OFFSET($G1035, -$E1041, $D1059)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)-SUM($G1060:BT1060)),\nIF(AND(OFFSET($G1033, -$E1041, $D1059)=0, OFFSET($G1035, -$E1041, $D1059)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D1059)<OFFSET($G1036, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BT1060)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1059)<OFFSET($G1034, -$E1041, $D1059)+$E1059, IFERROR(OFFSET($G1033, -$E1041, $D1059)/OFFSET($G1034, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)/OFFSET($G1036, -$E1041, $D1059), 0), OFFSET($G1033, -$E1041, $D1059)+OFFSET($G1035, -$E1041, $D1059)-SUM($G1060:BT1060))))))\n*IF(OFFSET($G1034, -$D1041, $D1059)+$E1059-(BT$5-OFFSET('RAB input'!$H$11, 0, $D1059))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D1042)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$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>I$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1065:H1065)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$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>J$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1065:I1065)))*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, $D1042)-SUM($G1065:J1065)))*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, $D1042)-SUM($G1065:K1065)))*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, $D1042)-SUM($G1065:L1065)))*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, $D1042)-SUM($G1065:M1065)))*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, $D1042)-SUM($G1065:N1065)))*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, $D1042)-SUM($G1065:O1065)))*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, $D1042)-SUM($G1065:P1065)))*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, $D1042)-SUM($G1065:Q1065)))*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, $D1042)-SUM($G1065:R1065)))*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, $D1042)-SUM($G1065:S1065)))*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, $D1042)-SUM($G1065:T1065)))*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, $D1042)-SUM($G1065:U1065)))*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, $D1042)-SUM($G1065:V1065)))*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, $D1042)-SUM($G1065:W1065)))*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, $D1042)-SUM($G1065:X1065)))*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, $D1042)-SUM($G1065:Y1065)))*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, $D1042)-SUM($G1065:Z1065)))*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, $D1042)-SUM($G1065:AA1065)))*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, $D1042)-SUM($G1065:AB1065)))*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, $D1042)-SUM($G1065:AC1065)))*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, $D1042)-SUM($G1065:AD1065)))*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, $D1042)-SUM($G1065:AE1065)))*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, $D1042)-SUM($G1065:AF1065)))*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, $D1042)-SUM($G1065:AG1065)))*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, $D1042)-SUM($G1065:AH1065)))*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, $D1042)-SUM($G1065:AI1065)))*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, $D1042)-SUM($G1065:AJ1065)))*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, $D1042)-SUM($G1065:AK1065)))*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, $D1042)-SUM($G1065:AL1065)))*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, $D1042)-SUM($G1065:AM1065)))*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, $D1042)-SUM($G1065:AN1065)))*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, $D1042)-SUM($G1065:AO1065)))*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, $D1042)-SUM($G1065:AP1065)))*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, $D1042)-SUM($G1065:AQ1065)))*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, $D1042)-SUM($G1065:AR1065)))*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, $D1042)-SUM($G1065:AS1065)))*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, $D1042)-SUM($G1065:AT1065)))*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, $D1042)-SUM($G1065:AU1065)))*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, $D1042)-SUM($G1065:AV1065)))*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, $D1042)-SUM($G1065:AW1065)))*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, $D1042)-SUM($G1065:AX1065)))*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, $D1042)-SUM($G1065:AY1065)))*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, $D1042)-SUM($G1065:AZ1065)))*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, $D1042)-SUM($G1065:BA1065)))*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, $D1042)-SUM($G1065:BB1065)))*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, $D1042)-SUM($G1065:BC1065)))*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, $D1042)-SUM($G1065:BD1065)))*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, $D1042)-SUM($G1065:BE1065)))*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, $D1042)-SUM($G1065:BF1065)))*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, $D1042)-SUM($G1065:BG1065)))*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, $D1042)-SUM($G1065:BH1065)))*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, $D1042)-SUM($G1065:BI1065)))*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, $D1042)-SUM($G1065:BJ1065)))*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, $D1042)-SUM($G1065:BK1065)))*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, $D1042)-SUM($G1065:BL1065)))*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, $D1042)-SUM($G1065:BM1065)))*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, $D1042)-SUM($G1065:BN1065)))*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, $D1042)-SUM($G1065:BO1065)))*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, $D1042)-SUM($G1065:BP1065)))*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, $D1042)-SUM($G1065:BQ1065)))*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, $D1042)-SUM($G1065:BR1065)))*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, $D1042)-SUM($G1065:BS1065)))*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, $D1042)-SUM($G1065:BT1065)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$242:H$291, $E1085)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$242:I$291, $E1085)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$242:J$291, $E1085)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$242:K$291, $E1085)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$242:L$291, $E1085)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$242:M$291, $E1085)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$242:N$291, $E1085)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$242:O$291, $E1085)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$242:P$291, $E1085)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$242:Q$291, $E1085)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$242:R$291, $E1085)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$242:S$291, $E1085)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$242:T$291, $E1085)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$242:U$291, $E1085)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$242:V$291, $E1085)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$242:W$291, $E1085)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$242:X$291, $E1085)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$242:Y$291, $E1085)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$242:Z$291, $E1085)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$242:AA$291, $E1085)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$242:AB$291, $E1085)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$242:AC$291, $E1085)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$242:AD$291, $E1085)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$242:AE$291, $E1085)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$242:AF$291, $E1085)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$242:AG$291, $E1085)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$242:AH$291, $E1085)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$242:AI$291, $E1085)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$242:AJ$291, $E1085)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$242:AK$291, $E1085)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$242:AL$291, $E1085)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$242:AM$291, $E1085)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$242:AN$291, $E1085)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$242:AO$291, $E1085)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$242:AP$291, $E1085)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$242:AQ$291, $E1085)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$242:AR$291, $E1085)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$242:AS$291, $E1085)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$242:AT$291, $E1085)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$242:AU$291, $E1085)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$242:AV$291, $E1085)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$242:AW$291, $E1085)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$242:AX$291, $E1085)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$242:AY$291, $E1085)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$242:AZ$291, $E1085)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$242:BA$291, $E1085)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$242:BB$291, $E1085)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$242:BC$291, $E1085)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$242:BD$291, $E1085)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$242:BE$291, $E1085)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$242:BF$291, $E1085)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$242:BG$291, $E1085)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$242:BH$291, $E1085)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$242:BI$291, $E1085)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$242:BJ$291, $E1085)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$242:BK$291, $E1085)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$242:BL$291, $E1085)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$242:BM$291, $E1085)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$242:BN$291, $E1085)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$242:BO$291, $E1085)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$242:BP$291, $E1085)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$242:BQ$291, $E1085)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$242:BR$291, $E1085)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$242:BS$291, $E1085)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$242:BT$291, $E1085)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$242:BU$291, $E1085)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D1096)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>I$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:H1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>J$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:I1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>K$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:J1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>L$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:K1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>M$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:L1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>N$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:M1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>O$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:N1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>P$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:O1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>Q$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:P1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>R$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:Q1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>S$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:R1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>T$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:S1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>U$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:T1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>V$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:U1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>W$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:V1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>X$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:W1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>Y$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:X1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>Z$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:Y1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AA$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:Z1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AB$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AA1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AC$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AB1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AD$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AC1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AE$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AD1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AF$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AE1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AG$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AF1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AH$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AG1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AI$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AH1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AJ$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AI1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AK$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AJ1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AL$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AK1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AM$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AL1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AN$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AM1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AO$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AN1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AP$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AO1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AQ$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AP1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AR$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AQ1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AS$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AR1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AT$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AS1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AU$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AT1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AV$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AU1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AW$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AV1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AX$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AW1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AY$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AX1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>AZ$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AY1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BA$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:AZ1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BB$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BA1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BC$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BB1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BD$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BC1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BE$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BD1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BF$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BE1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BG$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BF1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BH$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BG1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BI$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BH1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BJ$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BI1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BK$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BJ1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BL$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BK1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BM$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BL1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BN$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BM1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BO$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BN1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BP$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BO1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BQ$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BP1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BR$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BQ1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BS$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BR1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BT$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BS1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1091, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=0, OFFSET($G1092, -$D1095, $D1096)=\"n/a\"), 0, (IF(OFFSET($G1092, -$D1095, $D1096)+$E1096>BU$5, IFERROR(OFFSET($G1091, -$D1095, $D1096)/OFFSET($G1092, -$D1095, $D1096), 0), OFFSET($G1091, -$D1095, $D1096)-SUM($G1119:BT1119)))*IF(OFFSET($G1092, -$D1095, $D1096)+$E1096-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1139","v":"Asset class 22"},{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E1139, 'RAB input'!$D$27:$D$76, 0))","v":0}]
[null,null,null,10,{"$f":"E1158+ 1","v":10},"Depreciation of net capex 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>R$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:Q1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>S$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:R1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>T$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:S1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>U$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:T1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>V$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:U1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>W$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:V1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>X$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:W1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>Y$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:X1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>Z$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:Y1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AA$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:Z1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AB$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AA1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AC$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AB1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AD$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AC1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AE$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AD1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AF$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AE1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AG$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AF1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AH$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AG1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AI$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AH1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AJ$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AI1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AK$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AJ1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AL$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AK1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AM$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AL1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AN$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AM1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AO$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AN1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AP$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AO1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AQ$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AP1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AR$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AQ1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AS$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AR1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AT$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AS1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AU$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AT1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AV$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AU1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AW$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AV1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AX$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AW1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AY$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AX1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>AZ$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AY1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BA$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:AZ1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BB$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BA1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BC$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BB1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BD$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BC1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BE$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BD1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BF$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BE1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BG$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BF1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BH$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BG1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BI$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BH1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BJ$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BI1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BK$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BJ1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BL$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BK1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BM$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BL1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BN$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BM1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BO$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BN1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BP$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BO1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BQ$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BP1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BR$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BQ1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BS$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BR1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BT$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BS1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1150, -$D1159, $D1159)=\"n/a\",0,(IF(OFFSET($G1150,-$D1159,$D1159)+$E1159>BU$5,IFERROR((OFFSET($G1149,-$D1159,$D1159)/(OFFSET($G1150,-$D1159,$D1159))),0),(OFFSET($G1149,-$D1159,$D1159)-SUM($G1159:BT1159))))*IF(OFFSET($G1150,-$D1159,$D1159)+$E1159-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E1139, 'RAB input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":" - depreciation"},null,{"$f":"SUM(H1149:H1189)","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,{"$f":"SUM(AN1149:AN1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1149:BT1189)","v":0},{"$f":"SUM(BU1149:BU1189)","v":0}]
[null,null,null,8,{"$f":"E1210+ 1","v":8},"Depreciation of net capex 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>P$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:O1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>Q$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:P1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>R$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:Q1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>S$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:R1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>T$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:S1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>U$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:T1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>V$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:U1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>W$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:V1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>X$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:W1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>Y$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:X1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>Z$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:Y1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AA$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:Z1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AB$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AA1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AC$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AB1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AD$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AC1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AE$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AD1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AF$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AE1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AG$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AF1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AH$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AG1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AI$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AH1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AJ$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AI1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AK$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AJ1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AL$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AK1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AM$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AL1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AN$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AM1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AO$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AN1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AP$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AO1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AQ$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AP1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AR$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AQ1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AS$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AR1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AT$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AS1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AU$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AT1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AV$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AU1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AW$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AV1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AX$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AW1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AY$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AX1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>AZ$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AY1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BA$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:AZ1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BB$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BA1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BC$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BB1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BD$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BC1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BE$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BD1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BF$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BE1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BG$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BF1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BH$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BG1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BI$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BH1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BJ$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BI1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BK$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BJ1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BL$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BK1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BM$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BL1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BN$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BM1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BO$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BN1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BP$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BO1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BQ$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BP1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BR$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BQ1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BS$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BR1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BT$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BS1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1202, -$D1211, $D1211)=\"n/a\",0,(IF(OFFSET($G1202,-$D1211,$D1211)+$E1211>BU$5,IFERROR((OFFSET($G1201,-$D1211,$D1211)/(OFFSET($G1202,-$D1211,$D1211))),0),(OFFSET($G1201,-$D1211,$D1211)-SUM($G1211:BT1211))))*IF(OFFSET($G1202,-$D1211,$D1211)+$E1211-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>P$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:O1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>Q$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:P1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>R$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:Q1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>S$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:R1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>T$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:S1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>U$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:T1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>V$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:U1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>W$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:V1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>X$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:W1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>Y$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:X1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>Z$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:Y1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AA$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:Z1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AB$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AA1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AC$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AB1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AD$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AC1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AE$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AD1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AF$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AE1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AG$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AF1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AH$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AG1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AI$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AH1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AJ$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AI1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AK$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AJ1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AL$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AK1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AM$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AL1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AN$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AM1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AO$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AN1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AP$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AO1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AQ$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AP1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AR$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AQ1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AS$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AR1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AT$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AS1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AU$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AT1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AV$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AU1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AW$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AV1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AX$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AW1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AY$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AX1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>AZ$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AY1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BA$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:AZ1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BB$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BA1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BC$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BB1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BD$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BC1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BE$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BD1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BF$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BE1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BG$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BF1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BH$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BG1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BI$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BH1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BJ$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BI1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BK$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BJ1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BL$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BK1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BM$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BL1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BN$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BM1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BO$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BN1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BP$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BO1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BQ$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BP1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BR$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BQ1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BS$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BR1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BT$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BS1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1206, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=0, OFFSET($G1207, -$D1210, $D1211)=\"n/a\"), 0, (IF(OFFSET($G1207, -$D1210, $D1211)+$E1211>BU$5, IFERROR(OFFSET($G1206, -$D1210, $D1211)/OFFSET($G1207, -$D1210, $D1211), 0), OFFSET($G1206, -$D1210, $D1211)-SUM($G1234:BT1234)))*IF(OFFSET($G1207, -$D1210, $D1211)+$E1211-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,{"$f":"$D1257+1","v":1},{"$f":"E1257+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1258)","v":"Depreciation of net capex 2011"},null,null,{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>I$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:H1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>J$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:I1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>K$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:J1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>L$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:K1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>M$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:L1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>N$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:M1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>O$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:N1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>P$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:O1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>Q$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:P1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>R$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:Q1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>S$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:R1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>T$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:S1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>U$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:T1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>V$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:U1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>W$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:V1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>X$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:W1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>Y$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:X1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>Z$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:Y1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AA$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:Z1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AB$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AA1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AC$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AB1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AD$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AC1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AE$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AD1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AF$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AE1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AG$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AF1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AH$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AG1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AI$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AH1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AJ$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AI1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AK$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AJ1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AL$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AK1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AM$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AL1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AN$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AM1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AO$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AN1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AP$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AO1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AQ$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AP1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AR$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AQ1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AS$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AR1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AT$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AS1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AU$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AT1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AV$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AU1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AW$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AV1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AX$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AW1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AY$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AX1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>AZ$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AY1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BA$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:AZ1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BB$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BA1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BC$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BB1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BD$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BC1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BE$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BD1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BF$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BE1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BG$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BF1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BH$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BG1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BI$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BH1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BJ$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BI1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BK$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BJ1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BL$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BK1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BM$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BL1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BN$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BM1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BO$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BN1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BP$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BO1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BQ$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BP1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BR$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BQ1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BS$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BR1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BT$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BS1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1258, $D1258)=\"n/a\",0,(IF(OFFSET($G1249,-$D1258,$D1258)+$E1258>BU$5,IFERROR((OFFSET($G1248,-$D1258,$D1258)/(OFFSET($G1249,-$D1258,$D1258))),0),(OFFSET($G1248,-$D1258,$D1258)-SUM($G1258:BT1258))))*IF(OFFSET($G1249,-$D1258,$D1258)+$E1258-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2013",null,null,null,null,{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>K$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:J1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>L$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:K1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>M$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:L1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>N$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:M1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>O$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:N1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>P$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:O1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>Q$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:P1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>R$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:Q1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>S$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:R1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>T$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:S1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>U$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:T1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>V$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:U1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>W$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:V1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>X$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:W1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>Y$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:X1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>Z$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:Y1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AA$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:Z1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AB$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AA1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AC$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AB1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AD$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AC1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AE$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AD1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AF$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AE1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AG$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AF1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AH$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AG1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AI$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AH1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AJ$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AI1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AK$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AJ1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AL$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AK1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AM$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AL1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AN$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AM1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AO$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AN1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AP$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AO1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AQ$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AP1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AR$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AQ1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AS$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AR1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AT$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AS1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AU$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AT1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AV$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AU1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AW$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AV1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AX$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AW1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AY$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AX1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>AZ$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AY1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BA$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:AZ1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BB$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BA1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BC$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BB1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BD$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BC1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BE$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BD1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BF$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BE1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BG$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BF1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BH$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BG1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BI$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BH1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BJ$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BI1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BK$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BJ1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BL$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BK1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BM$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BL1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BN$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BM1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BO$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BN1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BP$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BO1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BQ$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BP1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BR$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BQ1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BS$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BR1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BT$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BS1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1255, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=0, OFFSET($G1256, -$D1259, $D1260)=\"n/a\"), 0, (IF(OFFSET($G1256, -$D1259, $D1260)+$E1260>BU$5, IFERROR(OFFSET($G1255, -$D1259, $D1260)/OFFSET($G1256, -$D1259, $D1260), 0), OFFSET($G1255, -$D1259, $D1260)-SUM($G1283:BT1283)))*IF(OFFSET($G1256, -$D1259, $D1260)+$E1260-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$189:$G$238, $E1301)=\"\", IF($G1301=0, 0, F1302), INDEX('RAB input'!$G$189:$G$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!H$189:H$238, $E1301)=\"\", G1302, INDEX('RAB input'!H$189:H$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!I$189:I$238, $E1301)=\"\", H1302, INDEX('RAB input'!I$189:I$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!J$189:J$238, $E1301)=\"\", I1302, INDEX('RAB input'!J$189:J$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!K$189:K$238, $E1301)=\"\", J1302, INDEX('RAB input'!K$189:K$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!L$189:L$238, $E1301)=\"\", K1302, INDEX('RAB input'!L$189:L$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!M$189:M$238, $E1301)=\"\", L1302, INDEX('RAB input'!M$189:M$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!N$189:N$238, $E1301)=\"\", M1302, INDEX('RAB input'!N$189:N$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!O$189:O$238, $E1301)=\"\", N1302, INDEX('RAB input'!O$189:O$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!P$189:P$238, $E1301)=\"\", O1302, INDEX('RAB input'!P$189:P$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!Q$189:Q$238, $E1301)=\"\", P1302, INDEX('RAB input'!Q$189:Q$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!R$189:R$238, $E1301)=\"\", Q1302, INDEX('RAB input'!R$189:R$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!S$189:S$238, $E1301)=\"\", R1302, INDEX('RAB input'!S$189:S$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!T$189:T$238, $E1301)=\"\", S1302, INDEX('RAB input'!T$189:T$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!U$189:U$238, $E1301)=\"\", T1302, INDEX('RAB input'!U$189:U$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!V$189:V$238, $E1301)=\"\", U1302, INDEX('RAB input'!V$189:V$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!W$189:W$238, $E1301)=\"\", V1302, INDEX('RAB input'!W$189:W$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!X$189:X$238, $E1301)=\"\", W1302, INDEX('RAB input'!X$189:X$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!Y$189:Y$238, $E1301)=\"\", X1302, INDEX('RAB input'!Y$189:Y$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!Z$189:Z$238, $E1301)=\"\", Y1302, INDEX('RAB input'!Z$189:Z$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AA$189:AA$238, $E1301)=\"\", Z1302, INDEX('RAB input'!AA$189:AA$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AB$189:AB$238, $E1301)=\"\", AA1302, INDEX('RAB input'!AB$189:AB$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AC$189:AC$238, $E1301)=\"\", AB1302, INDEX('RAB input'!AC$189:AC$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AD$189:AD$238, $E1301)=\"\", AC1302, INDEX('RAB input'!AD$189:AD$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AE$189:AE$238, $E1301)=\"\", AD1302, INDEX('RAB input'!AE$189:AE$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AF$189:AF$238, $E1301)=\"\", AE1302, INDEX('RAB input'!AF$189:AF$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AG$189:AG$238, $E1301)=\"\", AF1302, INDEX('RAB input'!AG$189:AG$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AH$189:AH$238, $E1301)=\"\", AG1302, INDEX('RAB input'!AH$189:AH$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AI$189:AI$238, $E1301)=\"\", AH1302, INDEX('RAB input'!AI$189:AI$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$189:AJ$238, $E1301)=\"\", AI1302, INDEX('RAB input'!AJ$189:AJ$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AK$189:AK$238, $E1301)=\"\", AJ1302, INDEX('RAB input'!AK$189:AK$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AL$189:AL$238, $E1301)=\"\", AK1302, INDEX('RAB input'!AL$189:AL$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AM$189:AM$238, $E1301)=\"\", AL1302, INDEX('RAB input'!AM$189:AM$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AN$189:AN$238, $E1301)=\"\", AM1302, INDEX('RAB input'!AN$189:AN$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AO$189:AO$238, $E1301)=\"\", AN1302, INDEX('RAB input'!AO$189:AO$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AP$189:AP$238, $E1301)=\"\", AO1302, INDEX('RAB input'!AP$189:AP$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$189:AQ$238, $E1301)=\"\", AP1302, INDEX('RAB input'!AQ$189:AQ$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AR$189:AR$238, $E1301)=\"\", AQ1302, INDEX('RAB input'!AR$189:AR$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AS$189:AS$238, $E1301)=\"\", AR1302, INDEX('RAB input'!AS$189:AS$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AT$189:AT$238, $E1301)=\"\", AS1302, INDEX('RAB input'!AT$189:AT$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AU$189:AU$238, $E1301)=\"\", AT1302, INDEX('RAB input'!AU$189:AU$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AV$189:AV$238, $E1301)=\"\", AU1302, INDEX('RAB input'!AV$189:AV$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AW$189:AW$238, $E1301)=\"\", AV1302, INDEX('RAB input'!AW$189:AW$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AX$189:AX$238, $E1301)=\"\", AW1302, INDEX('RAB input'!AX$189:AX$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AY$189:AY$238, $E1301)=\"\", AX1302, INDEX('RAB input'!AY$189:AY$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$189:AZ$238, $E1301)=\"\", AY1302, INDEX('RAB input'!AZ$189:AZ$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BA$189:BA$238, $E1301)=\"\", AZ1302, INDEX('RAB input'!BA$189:BA$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BB$189:BB$238, $E1301)=\"\", BA1302, INDEX('RAB input'!BB$189:BB$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BC$189:BC$238, $E1301)=\"\", BB1302, INDEX('RAB input'!BC$189:BC$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BD$189:BD$238, $E1301)=\"\", BC1302, INDEX('RAB input'!BD$189:BD$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BE$189:BE$238, $E1301)=\"\", BD1302, INDEX('RAB input'!BE$189:BE$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BF$189:BF$238, $E1301)=\"\", BE1302, INDEX('RAB input'!BF$189:BF$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BG$189:BG$238, $E1301)=\"\", BF1302, INDEX('RAB input'!BG$189:BG$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BH$189:BH$238, $E1301)=\"\", BG1302, INDEX('RAB input'!BH$189:BH$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BI$189:BI$238, $E1301)=\"\", BH1302, INDEX('RAB input'!BI$189:BI$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$189:BJ$238, $E1301)=\"\", BI1302, INDEX('RAB input'!BJ$189:BJ$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BK$189:BK$238, $E1301)=\"\", BJ1302, INDEX('RAB input'!BK$189:BK$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BL$189:BL$238, $E1301)=\"\", BK1302, INDEX('RAB input'!BL$189:BL$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BM$189:BM$238, $E1301)=\"\", BL1302, INDEX('RAB input'!BM$189:BM$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BN$189:BN$238, $E1301)=\"\", BM1302, INDEX('RAB input'!BN$189:BN$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BO$189:BO$238, $E1301)=\"\", BN1302, INDEX('RAB input'!BO$189:BO$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BP$189:BP$238, $E1301)=\"\", BO1302, INDEX('RAB input'!BP$189:BP$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$189:BQ$238, $E1301)=\"\", BP1302, INDEX('RAB input'!BQ$189:BQ$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BR$189:BR$238, $E1301)=\"\", BQ1302, INDEX('RAB input'!BR$189:BR$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BS$189:BS$238, $E1301)=\"\", BR1302, INDEX('RAB input'!BS$189:BS$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BT$189:BT$238, $E1301)=\"\", BS1302, INDEX('RAB input'!BT$189:BT$238, $E1301))","v":0},{"$f":"IF(INDEX('RAB input'!BU$189:BU$238, $E1301)=\"\", BT1302, INDEX('RAB input'!BU$189:BU$238, $E1301))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D1312)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>I$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:H1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>J$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:I1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>K$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:J1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>L$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:K1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>M$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:L1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>N$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:M1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>O$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:N1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>P$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:O1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>Q$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:P1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>R$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:Q1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>S$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:R1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>T$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:S1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>U$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:T1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>V$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:U1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>W$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:V1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>X$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:W1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>Y$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:X1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>Z$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:Y1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AA$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:Z1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AB$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AA1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AC$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AB1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AD$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AC1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AE$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AD1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AF$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AE1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AG$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AF1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AH$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AG1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AI$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AH1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AJ$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AI1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AK$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AJ1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AL$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AK1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AM$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AL1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AN$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AM1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AO$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AN1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AP$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AO1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AQ$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AP1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AR$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AQ1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AS$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AR1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AT$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AS1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AU$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AT1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AV$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AU1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AW$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AV1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AX$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AW1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AY$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AX1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>AZ$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AY1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BA$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:AZ1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BB$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BA1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BC$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BB1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BD$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BC1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BE$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BD1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BF$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BE1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BG$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BF1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BH$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BG1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BI$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BH1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BJ$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BI1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BK$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BJ1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BL$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BK1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BM$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BL1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BN$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BM1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BO$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BN1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BP$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BO1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BQ$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BP1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BR$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BQ1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BS$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BR1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BT$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BS1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=0, OFFSET($G1308, -$D1311, $D1312)=\"n/a\"), 0, (IF(OFFSET($G1308, -$D1311, $D1312)+$E1312>BU$5, IFERROR(OFFSET($G1307, -$D1311, $D1312)/OFFSET($G1308, -$D1311, $D1312), 0), OFFSET($G1307, -$D1311, $D1312)-SUM($G1335:BT1335)))*IF(OFFSET($G1308, -$D1311, $D1312)+$E1312-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$242:H$291, $E1355)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$242:I$291, $E1355)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$242:J$291, $E1355)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$242:K$291, $E1355)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$242:L$291, $E1355)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$242:M$291, $E1355)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$242:N$291, $E1355)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$242:O$291, $E1355)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$242:P$291, $E1355)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$242:Q$291, $E1355)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$242:R$291, $E1355)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$242:S$291, $E1355)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$242:T$291, $E1355)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$242:U$291, $E1355)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$242:V$291, $E1355)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$242:W$291, $E1355)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$242:X$291, $E1355)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$242:Y$291, $E1355)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$242:Z$291, $E1355)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$242:AA$291, $E1355)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$242:AB$291, $E1355)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$242:AC$291, $E1355)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$242:AD$291, $E1355)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$242:AE$291, $E1355)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$242:AF$291, $E1355)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$242:AG$291, $E1355)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$242:AH$291, $E1355)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$242:AI$291, $E1355)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$242:AJ$291, $E1355)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$242:AK$291, $E1355)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$242:AL$291, $E1355)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$242:AM$291, $E1355)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$242:AN$291, $E1355)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$242:AO$291, $E1355)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$242:AP$291, $E1355)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$242:AQ$291, $E1355)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$242:AR$291, $E1355)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$242:AS$291, $E1355)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$242:AT$291, $E1355)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$242:AU$291, $E1355)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$242:AV$291, $E1355)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$242:AW$291, $E1355)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$242:AX$291, $E1355)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$242:AY$291, $E1355)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$242:AZ$291, $E1355)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$242:BA$291, $E1355)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$242:BB$291, $E1355)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$242:BC$291, $E1355)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$242:BD$291, $E1355)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$242:BE$291, $E1355)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$242:BF$291, $E1355)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$242:BG$291, $E1355)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$242:BH$291, $E1355)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$242:BI$291, $E1355)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$242:BJ$291, $E1355)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$242:BK$291, $E1355)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$242:BL$291, $E1355)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$242:BM$291, $E1355)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$242:BN$291, $E1355)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$242:BO$291, $E1355)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$242:BP$291, $E1355)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$242:BQ$291, $E1355)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$242:BR$291, $E1355)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$242:BS$291, $E1355)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$242:BT$291, $E1355)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$242:BU$291, $E1355)/'RAB input'!BU$15","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>W$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:V1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>X$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:W1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>Y$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:X1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>Z$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:Y1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AA$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:Z1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AB$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AA1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AC$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AB1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AD$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AC1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AE$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AD1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AF$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AE1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AG$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AF1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AH$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AG1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AI$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AH1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AJ$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AI1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AK$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AJ1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AL$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AK1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AM$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AL1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AN$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AM1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AO$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AN1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AP$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AO1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AQ$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AP1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AR$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AQ1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AS$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AR1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AT$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AS1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AU$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AT1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AV$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AU1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AW$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AV1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AX$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AW1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AY$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AX1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>AZ$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AY1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BA$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:AZ1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BB$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BA1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BC$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BB1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BD$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BC1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BE$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BD1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BF$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BE1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BG$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BF1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BH$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BG1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BI$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BH1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BJ$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BI1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BK$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BJ1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BL$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BK1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BM$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BL1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BN$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BM1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BO$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BN1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BP$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BO1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BQ$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BP1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BR$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BQ1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BS$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BR1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BT$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BS1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1375, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=0, OFFSET($G1376, -$D1379, $D1380)=\"n/a\"), 0, (IF(OFFSET($G1376, -$D1379, $D1380)+$E1380>BU$5, IFERROR(OFFSET($G1375, -$D1379, $D1380)/OFFSET($G1376, -$D1379, $D1380), 0), OFFSET($G1375, -$D1379, $D1380)-SUM($G1403:BT1403)))*IF(OFFSET($G1376, -$D1379, $D1380)+$E1380-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,{"$f":"E1355+1","v":27},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$27:$G$76, $E1409)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$27:H$76,$E1409)-INDEX('RAB input'!H$81:H$130,$E1409)-INDEX('RAB input'!H$135:H$184,$E1409))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$27:I$76,$E1409)-INDEX('RAB input'!I$81:I$130,$E1409)-INDEX('RAB input'!I$135:I$184,$E1409))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$27:J$76,$E1409)-INDEX('RAB input'!J$81:J$130,$E1409)-INDEX('RAB input'!J$135:J$184,$E1409))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$27:K$76,$E1409)-INDEX('RAB input'!K$81:K$130,$E1409)-INDEX('RAB input'!K$135:K$184,$E1409))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$27:L$76,$E1409)-INDEX('RAB input'!L$81:L$130,$E1409)-INDEX('RAB input'!L$135:L$184,$E1409))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$27:M$76,$E1409)-INDEX('RAB input'!M$81:M$130,$E1409)-INDEX('RAB input'!M$135:M$184,$E1409))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$27:N$76,$E1409)-INDEX('RAB input'!N$81:N$130,$E1409)-INDEX('RAB input'!N$135:N$184,$E1409))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$27:O$76,$E1409)-INDEX('RAB input'!O$81:O$130,$E1409)-INDEX('RAB input'!O$135:O$184,$E1409))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$27:P$76,$E1409)-INDEX('RAB input'!P$81:P$130,$E1409)-INDEX('RAB input'!P$135:P$184,$E1409))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$27:Q$76,$E1409)-INDEX('RAB input'!Q$81:Q$130,$E1409)-INDEX('RAB input'!Q$135:Q$184,$E1409))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$27:R$76,$E1409)-INDEX('RAB input'!R$81:R$130,$E1409)-INDEX('RAB input'!R$135:R$184,$E1409))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$27:S$76,$E1409)-INDEX('RAB input'!S$81:S$130,$E1409)-INDEX('RAB input'!S$135:S$184,$E1409))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$27:T$76,$E1409)-INDEX('RAB input'!T$81:T$130,$E1409)-INDEX('RAB input'!T$135:T$184,$E1409))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$27:U$76,$E1409)-INDEX('RAB input'!U$81:U$130,$E1409)-INDEX('RAB input'!U$135:U$184,$E1409))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$27:V$76,$E1409)-INDEX('RAB input'!V$81:V$130,$E1409)-INDEX('RAB input'!V$135:V$184,$E1409))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$27:W$76,$E1409)-INDEX('RAB input'!W$81:W$130,$E1409)-INDEX('RAB input'!W$135:W$184,$E1409))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$27:X$76,$E1409)-INDEX('RAB input'!X$81:X$130,$E1409)-INDEX('RAB input'!X$135:X$184,$E1409))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$27:Y$76,$E1409)-INDEX('RAB input'!Y$81:Y$130,$E1409)-INDEX('RAB input'!Y$135:Y$184,$E1409))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$27:Z$76,$E1409)-INDEX('RAB input'!Z$81:Z$130,$E1409)-INDEX('RAB input'!Z$135:Z$184,$E1409))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$27:AA$76,$E1409)-INDEX('RAB input'!AA$81:AA$130,$E1409)-INDEX('RAB input'!AA$135:AA$184,$E1409))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$27:AB$76,$E1409)-INDEX('RAB input'!AB$81:AB$130,$E1409)-INDEX('RAB input'!AB$135:AB$184,$E1409))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$27:AC$76,$E1409)-INDEX('RAB input'!AC$81:AC$130,$E1409)-INDEX('RAB input'!AC$135:AC$184,$E1409))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$27:AD$76,$E1409)-INDEX('RAB input'!AD$81:AD$130,$E1409)-INDEX('RAB input'!AD$135:AD$184,$E1409))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$27:AE$76,$E1409)-INDEX('RAB input'!AE$81:AE$130,$E1409)-INDEX('RAB input'!AE$135:AE$184,$E1409))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$27:AF$76,$E1409)-INDEX('RAB input'!AF$81:AF$130,$E1409)-INDEX('RAB input'!AF$135:AF$184,$E1409))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$27:AG$76,$E1409)-INDEX('RAB input'!AG$81:AG$130,$E1409)-INDEX('RAB input'!AG$135:AG$184,$E1409))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$27:AH$76,$E1409)-INDEX('RAB input'!AH$81:AH$130,$E1409)-INDEX('RAB input'!AH$135:AH$184,$E1409))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$27:AI$76,$E1409)-INDEX('RAB input'!AI$81:AI$130,$E1409)-INDEX('RAB input'!AI$135:AI$184,$E1409))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$27:AJ$76,$E1409)-INDEX('RAB input'!AJ$81:AJ$130,$E1409)-INDEX('RAB input'!AJ$135:AJ$184,$E1409))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$27:AK$76,$E1409)-INDEX('RAB input'!AK$81:AK$130,$E1409)-INDEX('RAB input'!AK$135:AK$184,$E1409))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$27:AL$76,$E1409)-INDEX('RAB input'!AL$81:AL$130,$E1409)-INDEX('RAB input'!AL$135:AL$184,$E1409))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$27:AM$76,$E1409)-INDEX('RAB input'!AM$81:AM$130,$E1409)-INDEX('RAB input'!AM$135:AM$184,$E1409))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$27:AN$76,$E1409)-INDEX('RAB input'!AN$81:AN$130,$E1409)-INDEX('RAB input'!AN$135:AN$184,$E1409))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$27:AO$76,$E1409)-INDEX('RAB input'!AO$81:AO$130,$E1409)-INDEX('RAB input'!AO$135:AO$184,$E1409))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$27:AP$76,$E1409)-INDEX('RAB input'!AP$81:AP$130,$E1409)-INDEX('RAB input'!AP$135:AP$184,$E1409))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$27:AQ$76,$E1409)-INDEX('RAB input'!AQ$81:AQ$130,$E1409)-INDEX('RAB input'!AQ$135:AQ$184,$E1409))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$27:AR$76,$E1409)-INDEX('RAB input'!AR$81:AR$130,$E1409)-INDEX('RAB input'!AR$135:AR$184,$E1409))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$27:AS$76,$E1409)-INDEX('RAB input'!AS$81:AS$130,$E1409)-INDEX('RAB input'!AS$135:AS$184,$E1409))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$27:AT$76,$E1409)-INDEX('RAB input'!AT$81:AT$130,$E1409)-INDEX('RAB input'!AT$135:AT$184,$E1409))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$27:AU$76,$E1409)-INDEX('RAB input'!AU$81:AU$130,$E1409)-INDEX('RAB input'!AU$135:AU$184,$E1409))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$27:AV$76,$E1409)-INDEX('RAB input'!AV$81:AV$130,$E1409)-INDEX('RAB input'!AV$135:AV$184,$E1409))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$27:AW$76,$E1409)-INDEX('RAB input'!AW$81:AW$130,$E1409)-INDEX('RAB input'!AW$135:AW$184,$E1409))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$27:AX$76,$E1409)-INDEX('RAB input'!AX$81:AX$130,$E1409)-INDEX('RAB input'!AX$135:AX$184,$E1409))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$27:AY$76,$E1409)-INDEX('RAB input'!AY$81:AY$130,$E1409)-INDEX('RAB input'!AY$135:AY$184,$E1409))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$27:AZ$76,$E1409)-INDEX('RAB input'!AZ$81:AZ$130,$E1409)-INDEX('RAB input'!AZ$135:AZ$184,$E1409))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$27:BA$76,$E1409)-INDEX('RAB input'!BA$81:BA$130,$E1409)-INDEX('RAB input'!BA$135:BA$184,$E1409))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$27:BB$76,$E1409)-INDEX('RAB input'!BB$81:BB$130,$E1409)-INDEX('RAB input'!BB$135:BB$184,$E1409))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$27:BC$76,$E1409)-INDEX('RAB input'!BC$81:BC$130,$E1409)-INDEX('RAB input'!BC$135:BC$184,$E1409))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$27:BD$76,$E1409)-INDEX('RAB input'!BD$81:BD$130,$E1409)-INDEX('RAB input'!BD$135:BD$184,$E1409))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$27:BE$76,$E1409)-INDEX('RAB input'!BE$81:BE$130,$E1409)-INDEX('RAB input'!BE$135:BE$184,$E1409))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$27:BF$76,$E1409)-INDEX('RAB input'!BF$81:BF$130,$E1409)-INDEX('RAB input'!BF$135:BF$184,$E1409))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$27:BG$76,$E1409)-INDEX('RAB input'!BG$81:BG$130,$E1409)-INDEX('RAB input'!BG$135:BG$184,$E1409))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$27:BH$76,$E1409)-INDEX('RAB input'!BH$81:BH$130,$E1409)-INDEX('RAB input'!BH$135:BH$184,$E1409))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$27:BI$76,$E1409)-INDEX('RAB input'!BI$81:BI$130,$E1409)-INDEX('RAB input'!BI$135:BI$184,$E1409))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$27:BJ$76,$E1409)-INDEX('RAB input'!BJ$81:BJ$130,$E1409)-INDEX('RAB input'!BJ$135:BJ$184,$E1409))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$27:BK$76,$E1409)-INDEX('RAB input'!BK$81:BK$130,$E1409)-INDEX('RAB input'!BK$135:BK$184,$E1409))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$27:BL$76,$E1409)-INDEX('RAB input'!BL$81:BL$130,$E1409)-INDEX('RAB input'!BL$135:BL$184,$E1409))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$27:BM$76,$E1409)-INDEX('RAB input'!BM$81:BM$130,$E1409)-INDEX('RAB input'!BM$135:BM$184,$E1409))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$27:BN$76,$E1409)-INDEX('RAB input'!BN$81:BN$130,$E1409)-INDEX('RAB input'!BN$135:BN$184,$E1409))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$27:BO$76,$E1409)-INDEX('RAB input'!BO$81:BO$130,$E1409)-INDEX('RAB input'!BO$135:BO$184,$E1409))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$27:BP$76,$E1409)-INDEX('RAB input'!BP$81:BP$130,$E1409)-INDEX('RAB input'!BP$135:BP$184,$E1409))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$27:BQ$76,$E1409)-INDEX('RAB input'!BQ$81:BQ$130,$E1409)-INDEX('RAB input'!BQ$135:BQ$184,$E1409))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$27:BR$76,$E1409)-INDEX('RAB input'!BR$81:BR$130,$E1409)-INDEX('RAB input'!BR$135:BR$184,$E1409))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$27:BS$76,$E1409)-INDEX('RAB input'!BS$81:BS$130,$E1409)-INDEX('RAB input'!BS$135:BS$184,$E1409))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$27:BT$76,$E1409)-INDEX('RAB input'!BT$81:BT$130,$E1409)-INDEX('RAB input'!BT$135:BT$184,$E1409))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$27:BU$76,$E1409)-INDEX('RAB input'!BU$81:BU$130,$E1409)-INDEX('RAB input'!BU$135:BU$184,$E1409))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,15,{"$f":"E1433+ 1","v":14.5},"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>W$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:V1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>X$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:W1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>Y$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:X1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>Z$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:Y1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AA$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:Z1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AB$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AA1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AC$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AB1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AD$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AC1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AE$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AD1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AF$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AE1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AG$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AF1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AH$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AG1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AI$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AH1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AJ$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AI1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AK$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AJ1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AL$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AK1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AM$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AL1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AN$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AM1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AO$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AN1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AP$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AO1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AQ$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AP1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AR$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AQ1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AS$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AR1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AT$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AS1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AU$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AT1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AV$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AU1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AW$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AV1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AX$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AW1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AY$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AX1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>AZ$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AY1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BA$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:AZ1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BB$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BA1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BC$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BB1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BD$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BC1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BE$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BD1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BF$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BE1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BG$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BF1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BH$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BG1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BI$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BH1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BJ$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BI1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BK$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BJ1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BL$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BK1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BM$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BL1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BN$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BM1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BO$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BN1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BP$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BO1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BQ$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BP1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BR$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BQ1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BS$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BR1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BT$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BS1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1425, -$D1434, $D1434)=\"n/a\",0,(IF(OFFSET($G1425,-$D1434,$D1434)+$E1434>BU$5,IFERROR((OFFSET($G1424,-$D1434,$D1434)/(OFFSET($G1425,-$D1434,$D1434))),0),(OFFSET($G1424,-$D1434,$D1434)-SUM($G1434:BT1434))))*IF(OFFSET($G1425,-$D1434,$D1434)+$E1434-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>P$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:O1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>Q$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:P1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>R$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:Q1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>S$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:R1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>T$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:S1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>U$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:T1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>V$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:U1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>W$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:V1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>X$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:W1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>Y$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:X1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>Z$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:Y1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AA$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:Z1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AB$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AA1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AC$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AB1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AD$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AC1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AE$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AD1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AF$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AE1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AG$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AF1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AH$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AG1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AI$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AH1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AJ$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AI1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AK$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AJ1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AL$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AK1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AM$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AL1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AN$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AM1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AO$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AN1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AP$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AO1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AQ$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AP1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AR$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AQ1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AS$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AR1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AT$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AS1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AU$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AT1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AV$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AU1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AW$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AV1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AX$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AW1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AY$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AX1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>AZ$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AY1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BA$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:AZ1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BB$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BA1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BC$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BB1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BD$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BC1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BE$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BD1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BF$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BE1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BG$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BF1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BH$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BG1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BI$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BH1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BJ$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BI1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BK$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BJ1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BL$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BK1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BM$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BL1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BN$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BM1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BO$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BN1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BP$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BO1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BQ$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BP1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BR$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BQ1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BS$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BR1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BT$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BS1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=0, OFFSET($G1423, -$D1426, $D1427)=\"n/a\"), 0, (IF(OFFSET($G1423, -$D1426, $D1427)+$E1427>BU$5, IFERROR(OFFSET($G1422, -$D1426, $D1427)/OFFSET($G1423, -$D1426, $D1427), 0), OFFSET($G1422, -$D1426, $D1427)-SUM($G1450:BT1450)))*IF(OFFSET($G1423, -$D1426, $D1427)+$E1427-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,8,{"$f":"E1480+ 1","v":8},"Depreciation of net capex 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>P$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:O1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>Q$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:P1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>R$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:Q1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>S$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:R1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>T$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:S1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>U$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:T1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>V$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:U1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>W$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:V1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>X$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:W1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>Y$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:X1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>Z$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:Y1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AA$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:Z1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AB$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AA1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AC$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AB1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AD$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AC1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AE$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AD1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AF$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AE1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AG$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AF1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AH$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AG1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AI$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AH1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AJ$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AI1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AK$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AJ1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AL$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AK1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AM$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AL1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AN$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AM1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AO$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AN1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AP$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AO1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AQ$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AP1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AR$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AQ1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AS$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AR1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AT$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AS1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AU$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AT1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AV$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AU1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AW$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AV1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AX$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AW1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AY$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AX1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>AZ$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AY1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BA$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:AZ1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BB$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BA1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BC$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BB1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BD$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BC1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BE$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BD1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BF$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BE1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BG$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BF1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BH$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BG1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BI$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BH1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BJ$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BI1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BK$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BJ1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BL$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BK1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BM$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BL1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BN$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BM1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BO$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BN1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BP$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BO1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BQ$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BP1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BR$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BQ1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BS$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BR1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BT$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BS1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1472, -$D1481, $D1481)=\"n/a\",0,(IF(OFFSET($G1472,-$D1481,$D1481)+$E1481>BU$5,IFERROR((OFFSET($G1471,-$D1481,$D1481)/(OFFSET($G1472,-$D1481,$D1481))),0),(OFFSET($G1471,-$D1481,$D1481)-SUM($G1481:BT1481))))*IF(OFFSET($G1472,-$D1481,$D1481)+$E1481-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>P$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:O1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>Q$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:P1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>R$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:Q1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>S$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:R1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>T$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:S1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>U$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:T1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>V$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:U1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>W$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:V1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>X$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:W1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>Y$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:X1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>Z$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:Y1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AA$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:Z1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AB$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AA1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AC$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AB1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AD$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AC1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AE$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AD1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AF$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AE1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AG$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AF1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AH$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AG1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AI$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AH1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AJ$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AI1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AK$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AJ1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AL$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AK1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AM$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AL1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AN$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AM1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AO$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AN1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AP$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AO1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AQ$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AP1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AR$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AQ1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AS$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AR1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AT$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AS1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AU$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AT1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AV$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AU1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AW$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AV1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AX$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AW1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AY$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AX1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>AZ$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AY1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BA$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:AZ1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BB$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BA1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BC$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BB1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BD$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BC1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BE$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BD1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BF$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BE1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BG$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BF1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BH$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BG1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BI$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BH1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BJ$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BI1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BK$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BJ1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BL$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BK1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BM$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BL1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BN$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BM1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BO$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BN1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BP$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BO1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BQ$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BP1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BR$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BQ1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BS$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BR1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BT$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BS1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=0, OFFSET($G1477, -$D1480, $D1481)=\"n/a\"), 0, (IF(OFFSET($G1477, -$D1480, $D1481)+$E1481>BU$5, IFERROR(OFFSET($G1476, -$D1480, $D1481)/OFFSET($G1477, -$D1480, $D1481), 0), OFFSET($G1476, -$D1480, $D1481)-SUM($G1504:BT1504)))*IF(OFFSET($G1477, -$D1480, $D1481)+$E1481-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>X$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:W1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>Y$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:X1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>Z$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:Y1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AA$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:Z1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AB$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AA1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AC$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AB1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AD$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AC1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AE$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AD1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AF$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AE1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AG$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AF1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AH$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AG1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AI$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AH1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AJ$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AI1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AK$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AJ1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AL$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AK1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AM$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AL1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AN$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AM1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AO$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AN1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AP$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AO1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AQ$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AP1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AR$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AQ1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AS$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AR1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AT$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AS1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AU$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AT1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AV$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AU1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AW$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AV1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AX$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AW1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AY$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AX1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>AZ$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AY1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BA$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:AZ1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BB$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BA1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BC$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BB1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BD$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BC1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BE$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BD1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BF$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BE1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BG$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BF1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BH$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BG1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BI$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BH1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BJ$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BI1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BK$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BJ1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BL$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BK1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BM$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BL1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BN$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BM1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BO$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BN1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BP$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BO1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BQ$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BP1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BR$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BQ1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BS$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BR1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BT$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BS1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=0, OFFSET($G1485, -$D1488, $D1489)=\"n/a\"), 0, (IF(OFFSET($G1485, -$D1488, $D1489)+$E1489>BU$5, IFERROR(OFFSET($G1484, -$D1488, $D1489)/OFFSET($G1485, -$D1488, $D1489), 0), OFFSET($G1484, -$D1488, $D1489)-SUM($G1512:BT1512)))*IF(OFFSET($G1485, -$D1488, $D1489)+$E1489-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,6,{"$f":"E1532+ 1","v":6},"Depreciation of net capex 2016",null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>N$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:M1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>O$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:N1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>P$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:O1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>Q$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:P1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>R$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:Q1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>S$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:R1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>T$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:S1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>U$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:T1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>V$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:U1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>W$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:V1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>X$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:W1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>Y$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:X1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>Z$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:Y1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AA$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:Z1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AB$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AA1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AC$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AB1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AD$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AC1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AE$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AD1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AF$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AE1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AG$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AF1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AH$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AG1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AI$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AH1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AJ$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AI1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AK$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AJ1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AL$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AK1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AM$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AL1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AN$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AM1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AO$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AN1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AP$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AO1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AQ$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AP1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AR$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AQ1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AS$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AR1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AT$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AS1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AU$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AT1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AV$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AU1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AW$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AV1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AX$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AW1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AY$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AX1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>AZ$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AY1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BA$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:AZ1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BB$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BA1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BC$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BB1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BD$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BC1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BE$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BD1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BF$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BE1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BG$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BF1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BH$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BG1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BI$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BH1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BJ$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BI1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BK$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BJ1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BL$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BK1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BM$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BL1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BN$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BM1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BO$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BN1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BP$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BO1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BQ$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BP1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BR$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BQ1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BS$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BR1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BT$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BS1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1524, -$D1533, $D1533)=\"n/a\",0,(IF(OFFSET($G1524,-$D1533,$D1533)+$E1533>BU$5,IFERROR((OFFSET($G1523,-$D1533,$D1533)/(OFFSET($G1524,-$D1533,$D1533))),0),(OFFSET($G1523,-$D1533,$D1533)-SUM($G1533:BT1533))))*IF(OFFSET($G1524,-$D1533,$D1533)+$E1533-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D1528)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>I$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:H1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>J$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:I1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>K$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:J1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>L$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:K1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>M$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:L1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>N$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:M1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>O$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:N1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>P$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:O1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>Q$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:P1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>R$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:Q1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>S$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:R1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>T$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:S1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>U$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:T1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>V$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:U1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>W$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:V1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>X$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:W1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>Y$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:X1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>Z$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:Y1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AA$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:Z1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AB$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AA1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AC$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AB1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AD$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AC1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AE$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AD1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AF$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AE1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AG$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AF1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AH$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AG1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AI$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AH1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AJ$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AI1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AK$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AJ1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AL$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AK1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AM$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AL1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AN$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AM1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AO$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AN1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AP$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AO1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AQ$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AP1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AR$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AQ1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AS$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AR1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AT$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AS1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AU$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AT1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AV$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AU1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AW$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AV1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AX$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AW1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AY$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AX1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>AZ$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AY1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BA$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:AZ1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BB$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BA1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BC$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BB1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BD$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BC1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BE$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BD1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BF$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BE1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BG$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BF1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BH$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BG1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BI$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BH1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BJ$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BI1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BK$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BJ1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BL$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BK1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BM$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BL1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BN$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BM1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BO$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BN1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BP$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BO1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BQ$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BP1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BR$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BQ1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BS$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BR1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BT$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BS1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1523, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=0, OFFSET($G1524, -$D1527, $D1528)=\"n/a\"), 0, (IF(OFFSET($G1524, -$D1527, $D1528)+$E1528>BU$5, IFERROR(OFFSET($G1523, -$D1527, $D1528)/OFFSET($G1524, -$D1527, $D1528), 0), OFFSET($G1523, -$D1527, $D1528)-SUM($G1551:BT1551)))*IF(OFFSET($G1524, -$D1527, $D1528)+$E1528-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D1582)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>I$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:H1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>J$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:I1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>K$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:J1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>L$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:K1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>M$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:L1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>N$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:M1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>O$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:N1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>P$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:O1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>Q$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:P1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>R$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:Q1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>S$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:R1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>T$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:S1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>U$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:T1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>V$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:U1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>W$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:V1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>X$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:W1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>Y$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:X1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>Z$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:Y1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AA$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:Z1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AB$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AA1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AC$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AB1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AD$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AC1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AE$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AD1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AF$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AE1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AG$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AF1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AH$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AG1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AI$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AH1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AJ$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AI1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AK$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AJ1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AL$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AK1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AM$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AL1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AN$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AM1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AO$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AN1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AP$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AO1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AQ$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AP1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AR$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AQ1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AS$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AR1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AT$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AS1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AU$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AT1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AV$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AU1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AW$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AV1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AX$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AW1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AY$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AX1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>AZ$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AY1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BA$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:AZ1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BB$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BA1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BC$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BB1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BD$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BC1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BE$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BD1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BF$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BE1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BG$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BF1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BH$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BG1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BI$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BH1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BJ$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BI1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BK$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BJ1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BL$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BK1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BM$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BL1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BN$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BM1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BO$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BN1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BP$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BO1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BQ$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BP1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BR$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BQ1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BS$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BR1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BT$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BS1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1577, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=0, OFFSET($G1578, -$D1581, $D1582)=\"n/a\"), 0, (IF(OFFSET($G1578, -$D1581, $D1582)+$E1582>BU$5, IFERROR(OFFSET($G1577, -$D1581, $D1582)/OFFSET($G1578, -$D1581, $D1582), 0), OFFSET($G1577, -$D1581, $D1582)-SUM($G1605:BT1605)))*IF(OFFSET($G1578, -$D1581, $D1582)+$E1582-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>W$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:V1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>X$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:W1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>Y$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:X1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>Z$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:Y1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AA$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:Z1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AB$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AA1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AC$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AB1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AD$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AC1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AE$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AD1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AF$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AE1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AG$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AF1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AH$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AG1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AI$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AH1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AJ$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AI1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AK$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AJ1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AL$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AK1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AM$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AL1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AN$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AM1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AO$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AN1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AP$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AO1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AQ$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AP1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AR$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AQ1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AS$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AR1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AT$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AS1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AU$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AT1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AV$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AU1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AW$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AV1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AX$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AW1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AY$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AX1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>AZ$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AY1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BA$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:AZ1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BB$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BA1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BC$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BB1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BD$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BC1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BE$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BD1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BF$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BE1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BG$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BF1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BH$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BG1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BI$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BH1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BJ$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BI1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BK$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BJ1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BL$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BK1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BM$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BL1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BN$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BM1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BO$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BN1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BP$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BO1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BQ$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BP1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BR$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BQ1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BS$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BR1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BT$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BS1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1591, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=0, OFFSET($G1592, -$D1595, $D1596)=\"n/a\"), 0, (IF(OFFSET($G1592, -$D1595, $D1596)+$E1596>BU$5, IFERROR(OFFSET($G1591, -$D1595, $D1596)/OFFSET($G1592, -$D1595, $D1596), 0), OFFSET($G1591, -$D1595, $D1596)-SUM($G1619:BT1619)))*IF(OFFSET($G1592, -$D1595, $D1596)+$E1596-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[]
[null,null,null,2,{"$f":"E1690+1","v":2},"Depreciation of net capex 2012",null,null,null,{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>J$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:I1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>K$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:J1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>L$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:K1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>M$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:L1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>N$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:M1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>O$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:N1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>P$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:O1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>Q$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:P1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>R$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:Q1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>S$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:R1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>T$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:S1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>U$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:T1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>V$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:U1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>W$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:V1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>X$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:W1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>Y$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:X1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>Z$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:Y1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AA$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:Z1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AB$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AA1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AC$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AB1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AD$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AC1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AE$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AD1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AF$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AE1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AG$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AF1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AH$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AG1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AI$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AH1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AJ$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AI1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AK$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AJ1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AL$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AK1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AM$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AL1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AN$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AM1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AO$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AN1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AP$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AO1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AQ$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AP1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AR$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AQ1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AS$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AR1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AT$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AS1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AU$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AT1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AV$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AU1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AW$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AV1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AX$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AW1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AY$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AX1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>AZ$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AY1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BA$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:AZ1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BB$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BA1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BC$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BB1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BD$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BC1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BE$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BD1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BF$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BE1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BG$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BF1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BH$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BG1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BI$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BH1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BJ$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BI1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BK$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BJ1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BL$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BK1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BM$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BL1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BN$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BM1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BO$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BN1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BP$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BO1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BQ$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BP1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BR$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BQ1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BS$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BR1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BT$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BS1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1682, -$D1691, $D1691)=\"n/a\",0,(IF(OFFSET($G1682,-$D1691,$D1691)+$E1691>BU$5,IFERROR((OFFSET($G1681,-$D1691,$D1691)/(OFFSET($G1682,-$D1691,$D1691))),0),(OFFSET($G1681,-$D1691,$D1691)-SUM($G1691:BT1691))))*IF(OFFSET($G1682,-$D1691,$D1691)+$E1691-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,15,{"$f":"E1703+ 1","v":14.5},"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>W$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:V1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>X$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:W1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>Y$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:X1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>Z$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:Y1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AA$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:Z1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AB$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AA1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AC$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AB1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AD$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AC1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AE$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AD1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AF$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AE1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AG$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AF1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AH$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AG1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AI$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AH1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AJ$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AI1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AK$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AJ1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AL$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AK1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AM$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AL1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AN$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AM1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AO$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AN1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AP$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AO1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AQ$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AP1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AR$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AQ1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AS$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AR1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AT$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AS1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AU$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AT1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AV$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AU1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AW$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AV1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AX$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AW1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AY$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AX1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>AZ$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AY1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BA$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:AZ1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BB$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BA1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BC$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BB1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BD$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BC1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BE$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BD1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BF$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BE1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BG$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BF1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BH$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BG1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BI$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BH1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BJ$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BI1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BK$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BJ1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BL$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BK1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BM$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BL1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BN$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BM1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BO$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BN1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BP$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BO1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BQ$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BP1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BR$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BQ1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BS$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BR1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BT$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BS1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1695, -$D1704, $D1704)=\"n/a\",0,(IF(OFFSET($G1695,-$D1704,$D1704)+$E1704>BU$5,IFERROR((OFFSET($G1694,-$D1704,$D1704)/(OFFSET($G1695,-$D1704,$D1704))),0),(OFFSET($G1694,-$D1704,$D1704)-SUM($G1704:BT1704))))*IF(OFFSET($G1695,-$D1704,$D1704)+$E1704-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>P$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:O1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>Q$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:P1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>R$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:Q1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>S$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:R1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>T$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:S1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>U$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:T1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>V$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:U1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>W$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:V1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>X$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:W1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>Y$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:X1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>Z$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:Y1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AA$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:Z1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AB$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AA1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AC$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AB1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AD$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AC1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AE$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AD1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AF$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AE1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AG$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AF1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AH$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AG1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AI$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AH1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AJ$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AI1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AK$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AJ1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AL$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AK1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AM$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AL1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AN$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AM1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AO$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AN1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AP$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AO1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AQ$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AP1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AR$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AQ1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AS$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AR1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AT$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AS1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AU$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AT1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AV$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AU1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AW$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AV1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AX$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AW1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AY$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AX1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>AZ$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AY1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BA$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:AZ1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BB$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BA1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BC$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BB1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BD$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BC1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BE$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BD1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BF$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BE1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BG$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BF1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BH$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BG1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BI$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BH1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BJ$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BI1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BK$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BJ1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BL$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BK1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BM$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BL1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BN$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BM1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BO$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BN1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BP$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BO1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BQ$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BP1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BR$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BQ1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BS$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BR1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BT$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BS1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1692, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=0, OFFSET($G1693, -$D1696, $D1697)=\"n/a\"), 0, (IF(OFFSET($G1693, -$D1696, $D1697)+$E1697>BU$5, IFERROR(OFFSET($G1692, -$D1696, $D1697)/OFFSET($G1693, -$D1696, $D1697), 0), OFFSET($G1692, -$D1696, $D1697)-SUM($G1720:BT1720)))*IF(OFFSET($G1693, -$D1696, $D1697)+$E1697-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,8,{"$f":"E1750+ 1","v":8},"Depreciation of net capex 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>P$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:O1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>Q$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:P1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>R$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:Q1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>S$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:R1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>T$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:S1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>U$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:T1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>V$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:U1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>W$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:V1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>X$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:W1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>Y$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:X1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>Z$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:Y1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AA$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:Z1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AB$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AA1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AC$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AB1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AD$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AC1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AE$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AD1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AF$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AE1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AG$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AF1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AH$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AG1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AI$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AH1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AJ$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AI1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AK$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AJ1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AL$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AK1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AM$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AL1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AN$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AM1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AO$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AN1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AP$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AO1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AQ$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AP1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AR$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AQ1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AS$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AR1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AT$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AS1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AU$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AT1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AV$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AU1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AW$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AV1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AX$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AW1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AY$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AX1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>AZ$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AY1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BA$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:AZ1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BB$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BA1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BC$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BB1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BD$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BC1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BE$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BD1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BF$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BE1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BG$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BF1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BH$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BG1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BI$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BH1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BJ$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BI1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BK$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BJ1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BL$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BK1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BM$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BL1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BN$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BM1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BO$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BN1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BP$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BO1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BQ$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BP1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BR$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BQ1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BS$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BR1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BT$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BS1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1742, -$D1751, $D1751)=\"n/a\",0,(IF(OFFSET($G1742,-$D1751,$D1751)+$E1751>BU$5,IFERROR((OFFSET($G1741,-$D1751,$D1751)/(OFFSET($G1742,-$D1751,$D1751))),0),(OFFSET($G1741,-$D1751,$D1751)-SUM($G1751:BT1751))))*IF(OFFSET($G1742,-$D1751,$D1751)+$E1751-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,13,{"$f":"E1755+ 1","v":12.5},"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>U$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:T1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>V$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:U1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>W$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:V1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>X$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:W1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>Y$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:X1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>Z$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:Y1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AA$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:Z1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AB$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AA1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AC$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AB1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AD$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AC1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AE$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AD1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AF$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AE1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AG$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AF1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AH$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AG1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AI$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AH1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AJ$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AI1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AK$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AJ1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AL$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AK1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AM$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AL1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AN$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AM1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AO$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AN1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AP$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AO1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AQ$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AP1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AR$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AQ1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AS$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AR1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AT$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AS1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AU$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AT1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AV$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AU1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AW$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AV1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AX$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AW1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AY$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AX1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>AZ$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AY1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BA$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:AZ1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BB$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BA1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BC$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BB1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BD$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BC1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BE$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BD1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BF$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BE1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BG$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BF1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BH$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BG1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BI$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BH1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BJ$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BI1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BK$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BJ1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BL$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BK1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BM$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BL1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BN$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BM1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BO$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BN1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BP$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BO1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BQ$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BP1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BR$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BQ1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BS$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BR1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BT$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BS1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1747, -$D1756, $D1756)=\"n/a\",0,(IF(OFFSET($G1747,-$D1756,$D1756)+$E1756>BU$5,IFERROR((OFFSET($G1746,-$D1756,$D1756)/(OFFSET($G1747,-$D1756,$D1756))),0),(OFFSET($G1746,-$D1756,$D1756)-SUM($G1756:BT1756))))*IF(OFFSET($G1747,-$D1756,$D1756)+$E1756-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$189:$G$238, $E1787)=\"\", IF($G1787=0, 0, F1788), INDEX('RAB input'!$G$189:$G$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!H$189:H$238, $E1787)=\"\", G1788, INDEX('RAB input'!H$189:H$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!I$189:I$238, $E1787)=\"\", H1788, INDEX('RAB input'!I$189:I$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!J$189:J$238, $E1787)=\"\", I1788, INDEX('RAB input'!J$189:J$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!K$189:K$238, $E1787)=\"\", J1788, INDEX('RAB input'!K$189:K$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!L$189:L$238, $E1787)=\"\", K1788, INDEX('RAB input'!L$189:L$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!M$189:M$238, $E1787)=\"\", L1788, INDEX('RAB input'!M$189:M$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!N$189:N$238, $E1787)=\"\", M1788, INDEX('RAB input'!N$189:N$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!O$189:O$238, $E1787)=\"\", N1788, INDEX('RAB input'!O$189:O$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!P$189:P$238, $E1787)=\"\", O1788, INDEX('RAB input'!P$189:P$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!Q$189:Q$238, $E1787)=\"\", P1788, INDEX('RAB input'!Q$189:Q$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!R$189:R$238, $E1787)=\"\", Q1788, INDEX('RAB input'!R$189:R$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!S$189:S$238, $E1787)=\"\", R1788, INDEX('RAB input'!S$189:S$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!T$189:T$238, $E1787)=\"\", S1788, INDEX('RAB input'!T$189:T$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!U$189:U$238, $E1787)=\"\", T1788, INDEX('RAB input'!U$189:U$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!V$189:V$238, $E1787)=\"\", U1788, INDEX('RAB input'!V$189:V$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!W$189:W$238, $E1787)=\"\", V1788, INDEX('RAB input'!W$189:W$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!X$189:X$238, $E1787)=\"\", W1788, INDEX('RAB input'!X$189:X$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!Y$189:Y$238, $E1787)=\"\", X1788, INDEX('RAB input'!Y$189:Y$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!Z$189:Z$238, $E1787)=\"\", Y1788, INDEX('RAB input'!Z$189:Z$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AA$189:AA$238, $E1787)=\"\", Z1788, INDEX('RAB input'!AA$189:AA$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AB$189:AB$238, $E1787)=\"\", AA1788, INDEX('RAB input'!AB$189:AB$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AC$189:AC$238, $E1787)=\"\", AB1788, INDEX('RAB input'!AC$189:AC$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AD$189:AD$238, $E1787)=\"\", AC1788, INDEX('RAB input'!AD$189:AD$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AE$189:AE$238, $E1787)=\"\", AD1788, INDEX('RAB input'!AE$189:AE$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AF$189:AF$238, $E1787)=\"\", AE1788, INDEX('RAB input'!AF$189:AF$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AG$189:AG$238, $E1787)=\"\", AF1788, INDEX('RAB input'!AG$189:AG$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AH$189:AH$238, $E1787)=\"\", AG1788, INDEX('RAB input'!AH$189:AH$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AI$189:AI$238, $E1787)=\"\", AH1788, INDEX('RAB input'!AI$189:AI$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$189:AJ$238, $E1787)=\"\", AI1788, INDEX('RAB input'!AJ$189:AJ$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AK$189:AK$238, $E1787)=\"\", AJ1788, INDEX('RAB input'!AK$189:AK$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AL$189:AL$238, $E1787)=\"\", AK1788, INDEX('RAB input'!AL$189:AL$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AM$189:AM$238, $E1787)=\"\", AL1788, INDEX('RAB input'!AM$189:AM$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AN$189:AN$238, $E1787)=\"\", AM1788, INDEX('RAB input'!AN$189:AN$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AO$189:AO$238, $E1787)=\"\", AN1788, INDEX('RAB input'!AO$189:AO$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AP$189:AP$238, $E1787)=\"\", AO1788, INDEX('RAB input'!AP$189:AP$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$189:AQ$238, $E1787)=\"\", AP1788, INDEX('RAB input'!AQ$189:AQ$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AR$189:AR$238, $E1787)=\"\", AQ1788, INDEX('RAB input'!AR$189:AR$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AS$189:AS$238, $E1787)=\"\", AR1788, INDEX('RAB input'!AS$189:AS$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AT$189:AT$238, $E1787)=\"\", AS1788, INDEX('RAB input'!AT$189:AT$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AU$189:AU$238, $E1787)=\"\", AT1788, INDEX('RAB input'!AU$189:AU$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AV$189:AV$238, $E1787)=\"\", AU1788, INDEX('RAB input'!AV$189:AV$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AW$189:AW$238, $E1787)=\"\", AV1788, INDEX('RAB input'!AW$189:AW$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AX$189:AX$238, $E1787)=\"\", AW1788, INDEX('RAB input'!AX$189:AX$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AY$189:AY$238, $E1787)=\"\", AX1788, INDEX('RAB input'!AY$189:AY$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$189:AZ$238, $E1787)=\"\", AY1788, INDEX('RAB input'!AZ$189:AZ$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BA$189:BA$238, $E1787)=\"\", AZ1788, INDEX('RAB input'!BA$189:BA$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BB$189:BB$238, $E1787)=\"\", BA1788, INDEX('RAB input'!BB$189:BB$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BC$189:BC$238, $E1787)=\"\", BB1788, INDEX('RAB input'!BC$189:BC$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BD$189:BD$238, $E1787)=\"\", BC1788, INDEX('RAB input'!BD$189:BD$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BE$189:BE$238, $E1787)=\"\", BD1788, INDEX('RAB input'!BE$189:BE$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BF$189:BF$238, $E1787)=\"\", BE1788, INDEX('RAB input'!BF$189:BF$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BG$189:BG$238, $E1787)=\"\", BF1788, INDEX('RAB input'!BG$189:BG$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BH$189:BH$238, $E1787)=\"\", BG1788, INDEX('RAB input'!BH$189:BH$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BI$189:BI$238, $E1787)=\"\", BH1788, INDEX('RAB input'!BI$189:BI$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$189:BJ$238, $E1787)=\"\", BI1788, INDEX('RAB input'!BJ$189:BJ$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BK$189:BK$238, $E1787)=\"\", BJ1788, INDEX('RAB input'!BK$189:BK$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BL$189:BL$238, $E1787)=\"\", BK1788, INDEX('RAB input'!BL$189:BL$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BM$189:BM$238, $E1787)=\"\", BL1788, INDEX('RAB input'!BM$189:BM$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BN$189:BN$238, $E1787)=\"\", BM1788, INDEX('RAB input'!BN$189:BN$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BO$189:BO$238, $E1787)=\"\", BN1788, INDEX('RAB input'!BO$189:BO$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BP$189:BP$238, $E1787)=\"\", BO1788, INDEX('RAB input'!BP$189:BP$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$189:BQ$238, $E1787)=\"\", BP1788, INDEX('RAB input'!BQ$189:BQ$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BR$189:BR$238, $E1787)=\"\", BQ1788, INDEX('RAB input'!BR$189:BR$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BS$189:BS$238, $E1787)=\"\", BR1788, INDEX('RAB input'!BS$189:BS$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BT$189:BT$238, $E1787)=\"\", BS1788, INDEX('RAB input'!BT$189:BT$238, $E1787))","v":0},{"$f":"IF(INDEX('RAB input'!BU$189:BU$238, $E1787)=\"\", BT1788, INDEX('RAB input'!BU$189:BU$238, $E1787))","v":0}]
[null,null,null,6,{"$f":"E1802+ 1","v":6},"Depreciation of net capex 2016",null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>N$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:M1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>O$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:N1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>P$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:O1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>Q$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:P1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>R$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:Q1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>S$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:R1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>T$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:S1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>U$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:T1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>V$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:U1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>W$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:V1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>X$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:W1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>Y$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:X1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>Z$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:Y1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AA$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:Z1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AB$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AA1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AC$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AB1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AD$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AC1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AE$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AD1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AF$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AE1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AG$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AF1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AH$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AG1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AI$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AH1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AJ$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AI1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AK$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AJ1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AL$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AK1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AM$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AL1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AN$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AM1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AO$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AN1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AP$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AO1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AQ$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AP1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AR$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AQ1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AS$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AR1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AT$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AS1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AU$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AT1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AV$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AU1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AW$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AV1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AX$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AW1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AY$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AX1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>AZ$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AY1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BA$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:AZ1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BB$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BA1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BC$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BB1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BD$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BC1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BE$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BD1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BF$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BE1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BG$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BF1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BH$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BG1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BI$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BH1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BJ$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BI1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BK$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BJ1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BL$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BK1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BM$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BL1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BN$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BM1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BO$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BN1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BP$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BO1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BQ$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BP1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BR$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BQ1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BS$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BR1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BT$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BS1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1794, -$D1803, $D1803)=\"n/a\",0,(IF(OFFSET($G1794,-$D1803,$D1803)+$E1803>BU$5,IFERROR((OFFSET($G1793,-$D1803,$D1803)/(OFFSET($G1794,-$D1803,$D1803))),0),(OFFSET($G1793,-$D1803,$D1803)-SUM($G1803:BT1803))))*IF(OFFSET($G1794,-$D1803,$D1803)+$E1803-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>P$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:O1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>Q$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:P1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>R$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:Q1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>S$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:R1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>T$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:S1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>U$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:T1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>V$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:U1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>W$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:V1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>X$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:W1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>Y$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:X1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>Z$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:Y1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AA$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:Z1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AB$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AA1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AC$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AB1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AD$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AC1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AE$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AD1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AF$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AE1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AG$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AF1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AH$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AG1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AI$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AH1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AJ$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AI1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AK$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AJ1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AL$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AK1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AM$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AL1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AN$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AM1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AO$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AN1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AP$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AO1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AQ$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AP1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AR$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AQ1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AS$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AR1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AT$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AS1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AU$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AT1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AV$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AU1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AW$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AV1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AX$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AW1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AY$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AX1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>AZ$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AY1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BA$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:AZ1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BB$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BA1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BC$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BB1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BD$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BC1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BE$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BD1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BF$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BE1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BG$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BF1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BH$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BG1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BI$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BH1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BJ$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BI1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BK$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BJ1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BL$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BK1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BM$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BL1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BN$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BM1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BO$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BN1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BP$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BO1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BQ$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BP1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BR$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BQ1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BS$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BR1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BT$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BS1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1800, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=0, OFFSET($G1801, -$D1804, $D1805)=\"n/a\"), 0, (IF(OFFSET($G1801, -$D1804, $D1805)+$E1805>BU$5, IFERROR(OFFSET($G1800, -$D1804, $D1805)/OFFSET($G1801, -$D1804, $D1805), 0), OFFSET($G1800, -$D1804, $D1805)-SUM($G1828:BT1828)))*IF(OFFSET($G1801, -$D1804, $D1805)+$E1805-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D1852)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>I$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:H1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>J$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:I1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>K$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:J1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>L$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:K1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>M$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:L1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>N$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:M1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>O$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:N1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>P$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:O1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>Q$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:P1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>R$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:Q1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>S$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:R1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>T$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:S1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>U$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:T1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>V$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:U1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>W$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:V1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>X$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:W1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>Y$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:X1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>Z$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:Y1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AA$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:Z1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AB$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AA1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AC$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AB1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AD$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AC1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AE$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AD1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AF$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AE1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AG$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AF1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AH$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AG1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AI$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AH1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AJ$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AI1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AK$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AJ1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AL$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AK1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AM$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AL1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AN$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AM1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AO$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AN1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AP$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AO1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AQ$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AP1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AR$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AQ1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AS$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AR1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AT$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AS1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AU$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AT1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AV$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AU1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AW$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AV1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AX$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AW1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AY$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AX1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>AZ$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AY1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BA$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:AZ1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BB$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BA1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BC$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BB1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BD$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BC1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BE$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BD1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BF$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BE1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BG$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BF1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BH$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BG1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BI$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BH1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BJ$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BI1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BK$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BJ1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BL$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BK1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BM$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BL1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BN$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BM1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BO$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BN1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BP$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BO1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BQ$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BP1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BR$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BQ1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BS$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BR1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BT$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BS1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1847, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=0, OFFSET($G1848, -$D1851, $D1852)=\"n/a\"), 0, (IF(OFFSET($G1848, -$D1851, $D1852)+$E1852>BU$5, IFERROR(OFFSET($G1847, -$D1851, $D1852)/OFFSET($G1848, -$D1851, $D1852), 0), OFFSET($G1847, -$D1851, $D1852)-SUM($G1875:BT1875)))*IF(OFFSET($G1848, -$D1851, $D1852)+$E1852-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>W$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:V1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>X$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:W1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>Y$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:X1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>Z$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:Y1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AA$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:Z1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AB$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AA1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AC$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AB1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AD$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AC1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AE$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AD1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AF$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AE1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AG$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AF1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AH$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AG1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AI$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AH1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AJ$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AI1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AK$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AJ1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AL$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AK1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AM$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AL1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AN$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AM1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AO$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AN1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AP$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AO1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AQ$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AP1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AR$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AQ1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AS$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AR1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AT$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AS1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AU$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AT1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AV$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AU1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AW$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AV1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AX$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AW1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AY$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AX1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>AZ$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AY1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BA$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:AZ1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BB$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BA1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BC$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BB1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BD$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BC1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BE$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BD1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BF$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BE1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BG$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BF1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BH$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BG1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BI$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BH1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BJ$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BI1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BK$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BJ1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BL$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BK1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BM$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BL1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BN$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BM1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BO$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BN1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BP$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BO1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BQ$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BP1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BR$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BQ1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BS$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BR1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BT$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BS1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1861, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=0, OFFSET($G1862, -$D1865, $D1866)=\"n/a\"), 0, (IF(OFFSET($G1862, -$D1865, $D1866)+$E1866>BU$5, IFERROR(OFFSET($G1861, -$D1865, $D1866)/OFFSET($G1862, -$D1865, $D1866), 0), OFFSET($G1861, -$D1865, $D1866)-SUM($G1889:BT1889)))*IF(OFFSET($G1862, -$D1865, $D1866)+$E1866-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$296:H$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!I$296:I$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!J$296:J$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!K$296:K$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!L$296:L$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!M$296:M$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!N$296:N$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!O$296:O$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!P$296:P$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!Q$296:Q$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!R$296:R$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!S$296:S$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!T$296:T$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!U$296:U$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!V$296:V$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!W$296:W$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!X$296:X$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!Y$296:Y$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!Z$296:Z$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AA$296:AA$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AB$296:AB$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AC$296:AC$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AD$296:AD$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AE$296:AE$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AF$296:AF$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AG$296:AG$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AH$296:AH$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AI$296:AI$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AJ$296:AJ$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AK$296:AK$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AL$296:AL$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AM$296:AM$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AN$296:AN$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AO$296:AO$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AP$296:AP$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AQ$296:AQ$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AR$296:AR$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AS$296:AS$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AT$296:AT$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AU$296:AU$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AV$296:AV$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AW$296:AW$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AX$296:AX$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AY$296:AY$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!AZ$296:AZ$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BA$296:BA$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BB$296:BB$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BC$296:BC$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BD$296:BD$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BE$296:BE$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BF$296:BF$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BG$296:BG$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BH$296:BH$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BI$296:BI$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BJ$296:BJ$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BK$296:BK$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BL$296:BL$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BM$296:BM$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BN$296:BN$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BO$296:BO$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BP$296:BP$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BQ$296:BQ$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BR$296:BR$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BS$296:BS$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BT$296:BT$345, $E1895)","v":0},{"$f":"INDEX('RAB input'!BU$296:BU$345, $E1895)","v":0}]
[]
[]
[null,null,null,15,{"$f":"E1973+ 1","v":14.5},"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>W$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:V1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>X$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:W1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>Y$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:X1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>Z$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:Y1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AA$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:Z1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AB$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AA1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AC$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AB1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AD$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AC1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AE$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AD1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AF$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AE1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AG$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AF1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AH$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AG1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AI$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AH1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AJ$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AI1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AK$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AJ1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AL$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AK1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AM$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AL1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AN$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AM1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AO$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AN1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AP$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AO1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AQ$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AP1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AR$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AQ1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AS$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AR1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AT$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AS1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AU$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AT1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AV$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AU1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AW$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AV1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AX$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AW1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AY$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AX1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>AZ$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AY1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BA$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:AZ1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BB$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BA1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BC$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BB1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BD$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BC1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BE$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BD1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BF$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BE1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BG$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BF1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BH$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BG1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BI$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BH1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BJ$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BI1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BK$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BJ1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BL$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BK1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BM$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BL1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BN$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BM1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BO$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BN1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BP$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BO1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BQ$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BP1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BR$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BQ1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BS$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BR1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BT$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BS1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1965, -$D1974, $D1974)=\"n/a\",0,(IF(OFFSET($G1965,-$D1974,$D1974)+$E1974>BU$5,IFERROR((OFFSET($G1964,-$D1974,$D1974)/(OFFSET($G1965,-$D1974,$D1974))),0),(OFFSET($G1964,-$D1974,$D1974)-SUM($G1974:BT1974))))*IF(OFFSET($G1965,-$D1974,$D1974)+$E1974-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,{"$f":"D1978+6","v":11},{"$f":"E1978+5.5","v":10.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1978)","v":"Depreciation of t-1 and t-2 adjustment 2015"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1979=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=S$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:Q1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:R1979)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:R1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(R$5-OFFSET('RAB input'!$H$11, 0, $D1978))>S$5-R$5, S$5-R$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=S$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:R1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:R1979)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:R1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(R$5-OFFSET('RAB input'!$H$11, 0, $D1978))>S$5-R$5, S$5-R$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=T$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:S1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:S1979)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:S1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(S$5-OFFSET('RAB input'!$H$11, 0, $D1978))>T$5-S$5, T$5-S$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=U$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:T1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:T1979)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:T1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(T$5-OFFSET('RAB input'!$H$11, 0, $D1978))>U$5-T$5, U$5-T$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=V$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:U1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:U1979)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:U1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(U$5-OFFSET('RAB input'!$H$11, 0, $D1978))>V$5-U$5, V$5-U$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=W$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:V1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:V1979)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:V1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(V$5-OFFSET('RAB input'!$H$11, 0, $D1978))>W$5-V$5, W$5-V$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=X$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:W1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:W1979)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:W1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(W$5-OFFSET('RAB input'!$H$11, 0, $D1978))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=Y$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:X1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:X1979)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:X1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(X$5-OFFSET('RAB input'!$H$11, 0, $D1978))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=Z$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:Y1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:Y1979)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:Y1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(Y$5-OFFSET('RAB input'!$H$11, 0, $D1978))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AA$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:Z1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:Z1979)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:Z1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(Z$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AB$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AA1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AA1979)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AA1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AA$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AC$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AB1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AB1979)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AB1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AB$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AD$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AC1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AC1979)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AC1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AC$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AE$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AD1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AD1979)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AD1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AD$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AF$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AE1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AE1979)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AE1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AE$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AG$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AF1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AF1979)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AF1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AF$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AH$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AG1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AG1979)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AG1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AG$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AI$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AH1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AH1979)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AH1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AH$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AJ$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AI1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AI1979)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AI1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AI$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AK$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AJ1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AJ1979)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AJ1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AL$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AK1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AK1979)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AK1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AK$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AM$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AL1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AL1979)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AL1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AL$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AN$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AM1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AM1979)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AM1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AM$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AO$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AN1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AN1979)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AN1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AN$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AP$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AO1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AO1979)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AO1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AO$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AQ$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AP1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AP1979)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AP1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AP$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AR$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AQ1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AQ1979)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AQ1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AS$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AR1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AR1979)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AR1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AR$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AT$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AS1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AS1979)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AS1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AS$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AU$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AT1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AT1979)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AT1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AT$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AV$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AU1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AU1979)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AU1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AU$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AW$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AV1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AV1979)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AV1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AV$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AX$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AW1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AW1979)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AW1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AW$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AY$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AX1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AX1979)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AX1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AX$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=AZ$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AY1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AY1979)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AY1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AY$5-OFFSET('RAB input'!$H$11, 0, $D1978))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BA$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:AZ1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AZ1979)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:AZ1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BB$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BA1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BA1979)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BA1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BA$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BC$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BB1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BB1979)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BB1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BB$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BD$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BC1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BC1979)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BC1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BC$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BE$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BD1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BD1979)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BD1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BD$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BF$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BE1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BE1979)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BE1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BE$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BG$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BF1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BF1979)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BF1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BF$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BH$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BG1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BG1979)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BG1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BG$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BI$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BH1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BH1979)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BH1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BH$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BJ$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BI1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BI1979)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BI1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BI$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BK$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BJ1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BJ1979)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BJ1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BL$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BK1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BK1979)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BK1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BK$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BM$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BL1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BL1979)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BL1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BL$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BN$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BM1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BM1979)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BM1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BM$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BO$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BN1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BN1979)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BN1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BN$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BP$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BO1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BO1979)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BO1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BO$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BQ$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BP1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BP1979)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BP1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BP$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BR$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BQ1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BQ1979)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BQ1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BS$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BR1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BR1979)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BR1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BR$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BT$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BS1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BS1979)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BS1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BS$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D1978)), OFFSET('RAB input'!$H$11, 0, $D1978))+$E1960>=BU$5, 0,\nIF(AND(OFFSET($G1952, -$E1960, $D1978)<>0, OFFSET($G1954, -$E1960, $D1978)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)-SUM($G1979:BT1979)),\nIF(AND(OFFSET($G1952, -$E1960, $D1978)=0, OFFSET($G1954, -$E1960, $D1978)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D1978)<OFFSET($G1955, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BT1979)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1978)<OFFSET($G1953, -$E1960, $D1978)+$E1978, IFERROR(OFFSET($G1952, -$E1960, $D1978)/OFFSET($G1953, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)/OFFSET($G1955, -$E1960, $D1978), 0), OFFSET($G1952, -$E1960, $D1978)+OFFSET($G1954, -$E1960, $D1978)-SUM($G1979:BT1979))))))\n*IF(OFFSET($G1953, -$D1960, $D1978)+$E1978-(BT$5-OFFSET('RAB input'!$H$11, 0, $D1978))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G2007<>0, IF(G2004<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E2003)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H2007<>0, IF(H2004<>\"n/a\", H2004-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I2007<>0, IF(I2004<>\"n/a\", I2004-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J2007<>0, IF(J2004<>\"n/a\", J2004-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K2007<>0, IF(K2004<>\"n/a\", K2004-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L2007<>0, IF(L2004<>\"n/a\", L2004-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M2007<>0, IF(M2004<>\"n/a\", M2004-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N2007<>0, IF(N2004<>\"n/a\", N2004-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O2007<>0, IF(O2004<>\"n/a\", O2004-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P2007<>0, IF(P2004<>\"n/a\", P2004-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q2007<>0, IF(Q2004<>\"n/a\", Q2004-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R2007<>0, IF(R2004<>\"n/a\", R2004-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S2007<>0, IF(S2004<>\"n/a\", S2004-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T2007<>0, IF(T2004<>\"n/a\", T2004-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U2007<>0, IF(U2004<>\"n/a\", U2004-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V2007<>0, IF(V2004<>\"n/a\", V2004-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W2007<>0, IF(W2004<>\"n/a\", W2004-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X2007<>0, IF(X2004<>\"n/a\", X2004-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y2007<>0, IF(Y2004<>\"n/a\", Y2004-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z2007<>0, IF(Z2004<>\"n/a\", Z2004-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA2007<>0, IF(AA2004<>\"n/a\", AA2004-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB2007<>0, IF(AB2004<>\"n/a\", AB2004-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC2007<>0, IF(AC2004<>\"n/a\", AC2004-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD2007<>0, IF(AD2004<>\"n/a\", AD2004-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE2007<>0, IF(AE2004<>\"n/a\", AE2004-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF2007<>0, IF(AF2004<>\"n/a\", AF2004-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG2007<>0, IF(AG2004<>\"n/a\", AG2004-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH2007<>0, IF(AH2004<>\"n/a\", AH2004-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI2007<>0, IF(AI2004<>\"n/a\", AI2004-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2007<>0, IF(AJ2004<>\"n/a\", AJ2004-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK2007<>0, IF(AK2004<>\"n/a\", AK2004-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL2007<>0, IF(AL2004<>\"n/a\", AL2004-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM2007<>0, IF(AM2004<>\"n/a\", AM2004-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN2007<>0, IF(AN2004<>\"n/a\", AN2004-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO2007<>0, IF(AO2004<>\"n/a\", AO2004-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP2007<>0, IF(AP2004<>\"n/a\", AP2004-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2007<>0, IF(AQ2004<>\"n/a\", AQ2004-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR2007<>0, IF(AR2004<>\"n/a\", AR2004-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS2007<>0, IF(AS2004<>\"n/a\", AS2004-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT2007<>0, IF(AT2004<>\"n/a\", AT2004-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU2007<>0, IF(AU2004<>\"n/a\", AU2004-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV2007<>0, IF(AV2004<>\"n/a\", AV2004-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW2007<>0, IF(AW2004<>\"n/a\", AW2004-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX2007<>0, IF(AX2004<>\"n/a\", AX2004-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY2007<>0, IF(AY2004<>\"n/a\", AY2004-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2007<>0, IF(AZ2004<>\"n/a\", AZ2004-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA2007<>0, IF(BA2004<>\"n/a\", BA2004-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB2007<>0, IF(BB2004<>\"n/a\", BB2004-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC2007<>0, IF(BC2004<>\"n/a\", BC2004-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD2007<>0, IF(BD2004<>\"n/a\", BD2004-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE2007<>0, IF(BE2004<>\"n/a\", BE2004-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF2007<>0, IF(BF2004<>\"n/a\", BF2004-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG2007<>0, IF(BG2004<>\"n/a\", BG2004-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH2007<>0, IF(BH2004<>\"n/a\", BH2004-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI2007<>0, IF(BI2004<>\"n/a\", BI2004-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2007<>0, IF(BJ2004<>\"n/a\", BJ2004-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK2007<>0, IF(BK2004<>\"n/a\", BK2004-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL2007<>0, IF(BL2004<>\"n/a\", BL2004-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM2007<>0, IF(BM2004<>\"n/a\", BM2004-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN2007<>0, IF(BN2004<>\"n/a\", BN2004-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO2007<>0, IF(BO2004<>\"n/a\", BO2004-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP2007<>0, IF(BP2004<>\"n/a\", BP2004-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2007<>0, IF(BQ2004<>\"n/a\", BQ2004-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR2007<>0, IF(BR2004<>\"n/a\", BR2004-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS2007<>0, IF(BS2004<>\"n/a\", BS2004-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT2007<>0, IF(BT2004<>\"n/a\", BT2004-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU2007<>0, IF(BU2004<>\"n/a\", BU2004-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,13,{"$f":"E2025+ 1","v":12.5},"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>U$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:T2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>V$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:U2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>W$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:V2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>X$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:W2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>Y$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:X2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>Z$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:Y2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AA$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:Z2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AB$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AA2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AC$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AB2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AD$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AC2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AE$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AD2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AF$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AE2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AG$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AF2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AH$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AG2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AI$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AH2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AJ$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AI2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AK$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AJ2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AL$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AK2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AM$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AL2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AN$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AM2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AO$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AN2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AP$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AO2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AQ$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AP2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AR$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AQ2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AS$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AR2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AT$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AS2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AU$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AT2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AV$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AU2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AW$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AV2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AX$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AW2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AY$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AX2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>AZ$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AY2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BA$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:AZ2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BB$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BA2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BC$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BB2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BD$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BC2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BE$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BD2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BF$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BE2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BG$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BF2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BH$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BG2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BI$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BH2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BJ$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BI2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BK$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BJ2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BL$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BK2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BM$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BL2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BN$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BM2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BO$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BN2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BP$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BO2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BQ$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BP2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BR$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BQ2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BS$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BR2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BT$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BS2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2017, -$D2026, $D2026)=\"n/a\",0,(IF(OFFSET($G2017,-$D2026,$D2026)+$E2026>BU$5,IFERROR((OFFSET($G2016,-$D2026,$D2026)/(OFFSET($G2017,-$D2026,$D2026))),0),(OFFSET($G2016,-$D2026,$D2026)-SUM($G2026:BT2026))))*IF(OFFSET($G2017,-$D2026,$D2026)+$E2026-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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>W$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2051:V2051)))*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, $D2028)-SUM($G2051:W2051)))*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, $D2028)-SUM($G2051:X2051)))*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, $D2028)-SUM($G2051:Y2051)))*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, $D2028)-SUM($G2051:Z2051)))*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, $D2028)-SUM($G2051:AA2051)))*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, $D2028)-SUM($G2051:AB2051)))*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, $D2028)-SUM($G2051:AC2051)))*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, $D2028)-SUM($G2051:AD2051)))*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, $D2028)-SUM($G2051:AE2051)))*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, $D2028)-SUM($G2051:AF2051)))*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, $D2028)-SUM($G2051:AG2051)))*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, $D2028)-SUM($G2051:AH2051)))*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, $D2028)-SUM($G2051:AI2051)))*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, $D2028)-SUM($G2051:AJ2051)))*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, $D2028)-SUM($G2051:AK2051)))*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, $D2028)-SUM($G2051:AL2051)))*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, $D2028)-SUM($G2051:AM2051)))*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, $D2028)-SUM($G2051:AN2051)))*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, $D2028)-SUM($G2051:AO2051)))*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, $D2028)-SUM($G2051:AP2051)))*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, $D2028)-SUM($G2051:AQ2051)))*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, $D2028)-SUM($G2051:AR2051)))*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, $D2028)-SUM($G2051:AS2051)))*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, $D2028)-SUM($G2051:AT2051)))*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, $D2028)-SUM($G2051:AU2051)))*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, $D2028)-SUM($G2051:AV2051)))*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, $D2028)-SUM($G2051:AW2051)))*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, $D2028)-SUM($G2051:AX2051)))*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, $D2028)-SUM($G2051:AY2051)))*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, $D2028)-SUM($G2051:AZ2051)))*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, $D2028)-SUM($G2051:BA2051)))*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, $D2028)-SUM($G2051:BB2051)))*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, $D2028)-SUM($G2051:BC2051)))*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, $D2028)-SUM($G2051:BD2051)))*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, $D2028)-SUM($G2051:BE2051)))*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, $D2028)-SUM($G2051:BF2051)))*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, $D2028)-SUM($G2051:BG2051)))*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, $D2028)-SUM($G2051:BH2051)))*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, $D2028)-SUM($G2051:BI2051)))*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, $D2028)-SUM($G2051:BJ2051)))*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, $D2028)-SUM($G2051:BK2051)))*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, $D2028)-SUM($G2051:BL2051)))*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, $D2028)-SUM($G2051:BM2051)))*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, $D2028)-SUM($G2051:BN2051)))*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, $D2028)-SUM($G2051:BO2051)))*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, $D2028)-SUM($G2051:BP2051)))*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, $D2028)-SUM($G2051:BQ2051)))*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, $D2028)-SUM($G2051:BR2051)))*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, $D2028)-SUM($G2051:BS2051)))*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, $D2028)-SUM($G2051:BT2051)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,9,{"$f":"E2075+ 1","v":9},"Depreciation of net capex 2019",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>Q$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:P2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>R$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:Q2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>S$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:R2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>T$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:S2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>U$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:T2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>V$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:U2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>W$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:V2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>X$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:W2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>Y$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:X2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>Z$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:Y2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AA$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:Z2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AB$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AA2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AC$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AB2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AD$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AC2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AE$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AD2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AF$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AE2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AG$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AF2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AH$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AG2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AI$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AH2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AJ$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AI2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AK$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AJ2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AL$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AK2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AM$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AL2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AN$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AM2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AO$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AN2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AP$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AO2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AQ$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AP2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AR$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AQ2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AS$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AR2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AT$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AS2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AU$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AT2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AV$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AU2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AW$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AV2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AX$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AW2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AY$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AX2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>AZ$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AY2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BA$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:AZ2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BB$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BA2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BC$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BB2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BD$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BC2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BE$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BD2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BF$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BE2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BG$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BF2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BH$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BG2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BI$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BH2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BJ$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BI2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BK$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BJ2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BL$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BK2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BM$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BL2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BN$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BM2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BO$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BN2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BP$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BO2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BQ$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BP2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BR$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BQ2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BS$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BR2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BT$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BS2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2067, -$D2076, $D2076)=\"n/a\",0,(IF(OFFSET($G2067,-$D2076,$D2076)+$E2076>BU$5,IFERROR((OFFSET($G2066,-$D2076,$D2076)/(OFFSET($G2067,-$D2076,$D2076))),0),(OFFSET($G2066,-$D2076,$D2076)-SUM($G2076:BT2076))))*IF(OFFSET($G2067,-$D2076,$D2076)+$E2076-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>P$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:O2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>Q$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:P2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>R$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:Q2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>S$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:R2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>T$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:S2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>U$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:T2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>V$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:U2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>W$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:V2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>X$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:W2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>Y$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:X2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>Z$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:Y2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AA$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:Z2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AB$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AA2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AC$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AB2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AD$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AC2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AE$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AD2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AF$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AE2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AG$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AF2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AH$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AG2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AI$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AH2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AJ$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AI2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AK$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AJ2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AL$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AK2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AM$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AL2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AN$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AM2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AO$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AN2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AP$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AO2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AQ$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AP2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AR$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AQ2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AS$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AR2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AT$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AS2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AU$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AT2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AV$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AU2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AW$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AV2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AX$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AW2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AY$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AX2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>AZ$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AY2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BA$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:AZ2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BB$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BA2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BC$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BB2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BD$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BC2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BE$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BD2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BF$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BE2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BG$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BF2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BH$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BG2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BI$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BH2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BJ$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BI2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BK$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BJ2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BL$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BK2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BM$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BL2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BN$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BM2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BO$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BN2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BP$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BO2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BQ$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BP2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BR$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BQ2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BS$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BR2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BT$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BS2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2070, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=0, OFFSET($G2071, -$D2074, $D2075)=\"n/a\"), 0, (IF(OFFSET($G2071, -$D2074, $D2075)+$E2075>BU$5, IFERROR(OFFSET($G2070, -$D2074, $D2075)/OFFSET($G2071, -$D2074, $D2075), 0), OFFSET($G2070, -$D2074, $D2075)-SUM($G2098:BT2098)))*IF(OFFSET($G2071, -$D2074, $D2075)+$E2075-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,4,{"$f":"E2124+1","v":4},"Depreciation of net capex 2014",null,null,null,null,null,{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>L$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:K2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>M$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:L2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>N$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:M2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>O$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:N2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>P$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:O2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>Q$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:P2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>R$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:Q2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>S$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:R2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>T$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:S2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>U$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:T2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>V$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:U2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>W$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:V2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>X$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:W2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>Y$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:X2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>Z$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:Y2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AA$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:Z2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AB$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AA2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AC$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AB2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AD$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AC2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AE$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AD2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AF$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AE2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AG$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AF2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AH$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AG2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AI$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AH2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AJ$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AI2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AK$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AJ2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AL$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AK2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AM$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AL2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AN$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AM2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AO$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AN2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AP$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AO2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AQ$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AP2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AR$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AQ2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AS$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AR2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AT$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AS2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AU$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AT2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AV$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AU2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AW$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AV2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AX$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AW2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AY$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AX2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>AZ$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AY2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BA$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:AZ2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BB$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BA2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BC$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BB2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BD$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BC2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BE$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BD2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BF$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BE2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BG$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BF2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BH$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BG2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BI$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BH2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BJ$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BI2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BK$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BJ2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BL$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BK2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BM$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BL2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BN$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BM2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BO$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BN2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BP$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BO2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BQ$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BP2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BR$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BQ2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BS$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BR2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BT$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BS2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2116, -$D2125, $D2125)=\"n/a\",0,(IF(OFFSET($G2116,-$D2125,$D2125)+$E2125>BU$5,IFERROR((OFFSET($G2115,-$D2125,$D2125)/(OFFSET($G2116,-$D2125,$D2125))),0),(OFFSET($G2115,-$D2125,$D2125)-SUM($G2125:BT2125))))*IF(OFFSET($G2116,-$D2125,$D2125)+$E2125-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2016",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>N$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:M2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>O$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:N2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>P$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:O2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>Q$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:P2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>R$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:Q2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>S$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:R2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>T$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:S2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>U$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:T2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>V$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:U2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>W$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:V2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>X$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:W2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>Y$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:X2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>Z$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:Y2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AA$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:Z2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AB$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AA2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AC$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AB2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AD$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AC2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AE$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AD2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AF$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AE2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AG$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AF2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AH$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AG2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AI$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AH2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AJ$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AI2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AK$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AJ2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AL$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AK2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AM$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AL2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AN$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AM2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AO$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AN2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AP$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AO2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AQ$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AP2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AR$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AQ2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AS$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AR2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AT$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AS2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AU$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AT2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AV$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AU2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AW$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AV2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AX$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AW2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AY$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AX2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>AZ$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AY2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BA$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:AZ2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BB$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BA2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BC$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BB2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BD$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BC2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BE$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BD2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BF$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BE2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BG$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BF2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BH$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BG2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BI$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BH2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BJ$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BI2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BK$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BJ2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BL$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BK2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BM$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BL2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BN$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BM2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BO$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BN2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BP$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BO2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BQ$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BP2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BR$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BQ2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BS$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BR2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BT$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BS2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2122, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=0, OFFSET($G2123, -$D2126, $D2127)=\"n/a\"), 0, (IF(OFFSET($G2123, -$D2126, $D2127)+$E2127>BU$5, IFERROR(OFFSET($G2122, -$D2126, $D2127)/OFFSET($G2123, -$D2126, $D2127), 0), OFFSET($G2122, -$D2126, $D2127)-SUM($G2150:BT2150)))*IF(OFFSET($G2123, -$D2126, $D2127)+$E2127-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,2,{"$f":"E2176+1","v":2},"Depreciation of net capex 2012",null,null,null,{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>J$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:I2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>K$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:J2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>L$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:K2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>M$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:L2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>N$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:M2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>O$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:N2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>P$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:O2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>Q$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:P2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>R$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:Q2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>S$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:R2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>T$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:S2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>U$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:T2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>V$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:U2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>W$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:V2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>X$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:W2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>Y$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:X2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>Z$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:Y2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AA$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:Z2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AB$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AA2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AC$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AB2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AD$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AC2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AE$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AD2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AF$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AE2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AG$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AF2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AH$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AG2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AI$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AH2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AJ$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AI2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AK$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AJ2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AL$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AK2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AM$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AL2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AN$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AM2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AO$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AN2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AP$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AO2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AQ$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AP2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AR$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AQ2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AS$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AR2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AT$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AS2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AU$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AT2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AV$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AU2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AW$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AV2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AX$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AW2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AY$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AX2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>AZ$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AY2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BA$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:AZ2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BB$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BA2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BC$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BB2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BD$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BC2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BE$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BD2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BF$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BE2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BG$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BF2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BH$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BG2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BI$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BH2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BJ$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BI2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BK$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BJ2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BL$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BK2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BM$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BL2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BN$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BM2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BO$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BN2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BP$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BO2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BQ$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BP2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BR$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BQ2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BS$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BR2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BT$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BS2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2168, -$D2177, $D2177)=\"n/a\",0,(IF(OFFSET($G2168,-$D2177,$D2177)+$E2177>BU$5,IFERROR((OFFSET($G2167,-$D2177,$D2177)/(OFFSET($G2168,-$D2177,$D2177))),0),(OFFSET($G2167,-$D2177,$D2177)-SUM($G2177:BT2177))))*IF(OFFSET($G2168,-$D2177,$D2177)+$E2177-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G2221<>0, IF(G2220<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E2219)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H2221<>0, IF(H2220<>\"n/a\", H2220-ROUNDDOWN('RAB input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I2221<>0, IF(I2220<>\"n/a\", I2220-ROUNDDOWN('RAB input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J2221<>0, IF(J2220<>\"n/a\", J2220-ROUNDDOWN('RAB input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K2221<>0, IF(K2220<>\"n/a\", K2220-ROUNDDOWN('RAB input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L2221<>0, IF(L2220<>\"n/a\", L2220-ROUNDDOWN('RAB input'!M$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(M2221<>0, IF(M2220<>\"n/a\", M2220-ROUNDDOWN('RAB input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N2221<>0, IF(N2220<>\"n/a\", N2220-ROUNDDOWN('RAB input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O2221<>0, IF(O2220<>\"n/a\", O2220-ROUNDDOWN('RAB input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P2221<>0, IF(P2220<>\"n/a\", P2220-ROUNDDOWN('RAB input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q2221<>0, IF(Q2220<>\"n/a\", Q2220-ROUNDDOWN('RAB input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R2221<>0, IF(R2220<>\"n/a\", R2220-ROUNDDOWN('RAB input'!S$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(S2221<>0, IF(S2220<>\"n/a\", S2220-ROUNDDOWN('RAB input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T2221<>0, IF(T2220<>\"n/a\", T2220-ROUNDDOWN('RAB input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U2221<>0, IF(U2220<>\"n/a\", U2220-ROUNDDOWN('RAB input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V2221<>0, IF(V2220<>\"n/a\", V2220-ROUNDDOWN('RAB input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W2221<>0, IF(W2220<>\"n/a\", W2220-ROUNDDOWN('RAB input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X2221<>0, IF(X2220<>\"n/a\", X2220-ROUNDDOWN('RAB input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y2221<>0, IF(Y2220<>\"n/a\", Y2220-ROUNDDOWN('RAB input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z2221<>0, IF(Z2220<>\"n/a\", Z2220-ROUNDDOWN('RAB input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA2221<>0, IF(AA2220<>\"n/a\", AA2220-ROUNDDOWN('RAB input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB2221<>0, IF(AB2220<>\"n/a\", AB2220-ROUNDDOWN('RAB input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC2221<>0, IF(AC2220<>\"n/a\", AC2220-ROUNDDOWN('RAB input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD2221<>0, IF(AD2220<>\"n/a\", AD2220-ROUNDDOWN('RAB input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE2221<>0, IF(AE2220<>\"n/a\", AE2220-ROUNDDOWN('RAB input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF2221<>0, IF(AF2220<>\"n/a\", AF2220-ROUNDDOWN('RAB input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG2221<>0, IF(AG2220<>\"n/a\", AG2220-ROUNDDOWN('RAB input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH2221<>0, IF(AH2220<>\"n/a\", AH2220-ROUNDDOWN('RAB input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI2221<>0, IF(AI2220<>\"n/a\", AI2220-ROUNDDOWN('RAB input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ2221<>0, IF(AJ2220<>\"n/a\", AJ2220-ROUNDDOWN('RAB input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK2221<>0, IF(AK2220<>\"n/a\", AK2220-ROUNDDOWN('RAB input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL2221<>0, IF(AL2220<>\"n/a\", AL2220-ROUNDDOWN('RAB input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM2221<>0, IF(AM2220<>\"n/a\", AM2220-ROUNDDOWN('RAB input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN2221<>0, IF(AN2220<>\"n/a\", AN2220-ROUNDDOWN('RAB input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO2221<>0, IF(AO2220<>\"n/a\", AO2220-ROUNDDOWN('RAB input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP2221<>0, IF(AP2220<>\"n/a\", AP2220-ROUNDDOWN('RAB input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ2221<>0, IF(AQ2220<>\"n/a\", AQ2220-ROUNDDOWN('RAB input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR2221<>0, IF(AR2220<>\"n/a\", AR2220-ROUNDDOWN('RAB input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS2221<>0, IF(AS2220<>\"n/a\", AS2220-ROUNDDOWN('RAB input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT2221<>0, IF(AT2220<>\"n/a\", AT2220-ROUNDDOWN('RAB input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU2221<>0, IF(AU2220<>\"n/a\", AU2220-ROUNDDOWN('RAB input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV2221<>0, IF(AV2220<>\"n/a\", AV2220-ROUNDDOWN('RAB input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW2221<>0, IF(AW2220<>\"n/a\", AW2220-ROUNDDOWN('RAB input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX2221<>0, IF(AX2220<>\"n/a\", AX2220-ROUNDDOWN('RAB input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY2221<>0, IF(AY2220<>\"n/a\", AY2220-ROUNDDOWN('RAB input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ2221<>0, IF(AZ2220<>\"n/a\", AZ2220-ROUNDDOWN('RAB input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA2221<>0, IF(BA2220<>\"n/a\", BA2220-ROUNDDOWN('RAB input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB2221<>0, IF(BB2220<>\"n/a\", BB2220-ROUNDDOWN('RAB input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC2221<>0, IF(BC2220<>\"n/a\", BC2220-ROUNDDOWN('RAB input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD2221<>0, IF(BD2220<>\"n/a\", BD2220-ROUNDDOWN('RAB input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE2221<>0, IF(BE2220<>\"n/a\", BE2220-ROUNDDOWN('RAB input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF2221<>0, IF(BF2220<>\"n/a\", BF2220-ROUNDDOWN('RAB input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG2221<>0, IF(BG2220<>\"n/a\", BG2220-ROUNDDOWN('RAB input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH2221<>0, IF(BH2220<>\"n/a\", BH2220-ROUNDDOWN('RAB input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI2221<>0, IF(BI2220<>\"n/a\", BI2220-ROUNDDOWN('RAB input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ2221<>0, IF(BJ2220<>\"n/a\", BJ2220-ROUNDDOWN('RAB input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK2221<>0, IF(BK2220<>\"n/a\", BK2220-ROUNDDOWN('RAB input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL2221<>0, IF(BL2220<>\"n/a\", BL2220-ROUNDDOWN('RAB input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM2221<>0, IF(BM2220<>\"n/a\", BM2220-ROUNDDOWN('RAB input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN2221<>0, IF(BN2220<>\"n/a\", BN2220-ROUNDDOWN('RAB input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO2221<>0, IF(BO2220<>\"n/a\", BO2220-ROUNDDOWN('RAB input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP2221<>0, IF(BP2220<>\"n/a\", BP2220-ROUNDDOWN('RAB input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ2221<>0, IF(BQ2220<>\"n/a\", BQ2220-ROUNDDOWN('RAB input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR2221<>0, IF(BR2220<>\"n/a\", BR2220-ROUNDDOWN('RAB input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS2221<>0, IF(BS2220<>\"n/a\", BS2220-ROUNDDOWN('RAB input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT2221<>0, IF(BT2220<>\"n/a\", BT2220-ROUNDDOWN('RAB input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU2221<>0, IF(BU2220<>\"n/a\", BU2220-ROUNDDOWN('RAB input'!BV$11, 0), \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G2223<>0, IF(G2220<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E2219)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H2223<>0, IF(H2220<>\"n/a\", H2220-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I2223<>0, IF(I2220<>\"n/a\", I2220-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J2223<>0, IF(J2220<>\"n/a\", J2220-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K2223<>0, IF(K2220<>\"n/a\", K2220-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L2223<>0, IF(L2220<>\"n/a\", L2220-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M2223<>0, IF(M2220<>\"n/a\", M2220-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N2223<>0, IF(N2220<>\"n/a\", N2220-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O2223<>0, IF(O2220<>\"n/a\", O2220-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P2223<>0, IF(P2220<>\"n/a\", P2220-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q2223<>0, IF(Q2220<>\"n/a\", Q2220-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R2223<>0, IF(R2220<>\"n/a\", R2220-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S2223<>0, IF(S2220<>\"n/a\", S2220-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T2223<>0, IF(T2220<>\"n/a\", T2220-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U2223<>0, IF(U2220<>\"n/a\", U2220-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V2223<>0, IF(V2220<>\"n/a\", V2220-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W2223<>0, IF(W2220<>\"n/a\", W2220-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X2223<>0, IF(X2220<>\"n/a\", X2220-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y2223<>0, IF(Y2220<>\"n/a\", Y2220-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z2223<>0, IF(Z2220<>\"n/a\", Z2220-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA2223<>0, IF(AA2220<>\"n/a\", AA2220-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB2223<>0, IF(AB2220<>\"n/a\", AB2220-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC2223<>0, IF(AC2220<>\"n/a\", AC2220-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD2223<>0, IF(AD2220<>\"n/a\", AD2220-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE2223<>0, IF(AE2220<>\"n/a\", AE2220-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF2223<>0, IF(AF2220<>\"n/a\", AF2220-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG2223<>0, IF(AG2220<>\"n/a\", AG2220-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH2223<>0, IF(AH2220<>\"n/a\", AH2220-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI2223<>0, IF(AI2220<>\"n/a\", AI2220-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2223<>0, IF(AJ2220<>\"n/a\", AJ2220-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK2223<>0, IF(AK2220<>\"n/a\", AK2220-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL2223<>0, IF(AL2220<>\"n/a\", AL2220-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM2223<>0, IF(AM2220<>\"n/a\", AM2220-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN2223<>0, IF(AN2220<>\"n/a\", AN2220-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO2223<>0, IF(AO2220<>\"n/a\", AO2220-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP2223<>0, IF(AP2220<>\"n/a\", AP2220-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2223<>0, IF(AQ2220<>\"n/a\", AQ2220-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR2223<>0, IF(AR2220<>\"n/a\", AR2220-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS2223<>0, IF(AS2220<>\"n/a\", AS2220-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT2223<>0, IF(AT2220<>\"n/a\", AT2220-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU2223<>0, IF(AU2220<>\"n/a\", AU2220-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV2223<>0, IF(AV2220<>\"n/a\", AV2220-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW2223<>0, IF(AW2220<>\"n/a\", AW2220-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX2223<>0, IF(AX2220<>\"n/a\", AX2220-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY2223<>0, IF(AY2220<>\"n/a\", AY2220-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2223<>0, IF(AZ2220<>\"n/a\", AZ2220-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA2223<>0, IF(BA2220<>\"n/a\", BA2220-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB2223<>0, IF(BB2220<>\"n/a\", BB2220-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC2223<>0, IF(BC2220<>\"n/a\", BC2220-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD2223<>0, IF(BD2220<>\"n/a\", BD2220-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE2223<>0, IF(BE2220<>\"n/a\", BE2220-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF2223<>0, IF(BF2220<>\"n/a\", BF2220-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG2223<>0, IF(BG2220<>\"n/a\", BG2220-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH2223<>0, IF(BH2220<>\"n/a\", BH2220-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI2223<>0, IF(BI2220<>\"n/a\", BI2220-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2223<>0, IF(BJ2220<>\"n/a\", BJ2220-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK2223<>0, IF(BK2220<>\"n/a\", BK2220-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL2223<>0, IF(BL2220<>\"n/a\", BL2220-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM2223<>0, IF(BM2220<>\"n/a\", BM2220-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN2223<>0, IF(BN2220<>\"n/a\", BN2220-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO2223<>0, IF(BO2220<>\"n/a\", BO2220-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP2223<>0, IF(BP2220<>\"n/a\", BP2220-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2223<>0, IF(BQ2220<>\"n/a\", BQ2220-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR2223<>0, IF(BR2220<>\"n/a\", BR2220-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS2223<>0, IF(BS2220<>\"n/a\", BS2220-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT2223<>0, IF(BT2220<>\"n/a\", BT2220-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU2223<>0, IF(BU2220<>\"n/a\", BU2220-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,{"$f":"D2248+6","v":11},{"$f":"E2248+5.5","v":10.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2248)","v":"Depreciation of t-1 and t-2 adjustment 2015"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2249=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=S$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:Q2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:R2249)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:R2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(R$5-OFFSET('RAB input'!$H$11, 0, $D2248))>S$5-R$5, S$5-R$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=S$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:R2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:R2249)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:R2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(R$5-OFFSET('RAB input'!$H$11, 0, $D2248))>S$5-R$5, S$5-R$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=T$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:S2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:S2249)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:S2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(S$5-OFFSET('RAB input'!$H$11, 0, $D2248))>T$5-S$5, T$5-S$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=U$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:T2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:T2249)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:T2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(T$5-OFFSET('RAB input'!$H$11, 0, $D2248))>U$5-T$5, U$5-T$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=V$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:U2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:U2249)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:U2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(U$5-OFFSET('RAB input'!$H$11, 0, $D2248))>V$5-U$5, V$5-U$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=W$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:V2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:V2249)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:V2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(V$5-OFFSET('RAB input'!$H$11, 0, $D2248))>W$5-V$5, W$5-V$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=X$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:W2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:W2249)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:W2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(W$5-OFFSET('RAB input'!$H$11, 0, $D2248))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=Y$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:X2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:X2249)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:X2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(X$5-OFFSET('RAB input'!$H$11, 0, $D2248))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=Z$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:Y2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:Y2249)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:Y2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(Y$5-OFFSET('RAB input'!$H$11, 0, $D2248))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AA$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:Z2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:Z2249)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:Z2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(Z$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AB$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AA2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AA2249)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AA2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AA$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AC$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AB2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AB2249)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AB2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AB$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AD$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AC2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AC2249)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AC2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AC$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AE$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AD2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AD2249)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AD2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AD$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AF$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AE2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AE2249)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AE2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AE$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AG$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AF2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AF2249)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AF2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AF$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AH$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AG2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AG2249)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AG2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AG$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AI$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AH2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AH2249)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AH2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AH$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AJ$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AI2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AI2249)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AI2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AI$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AK$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AJ2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AJ2249)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AJ2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AL$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AK2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AK2249)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AK2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AK$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AM$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AL2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AL2249)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AL2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AL$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AN$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AM2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AM2249)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AM2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AM$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AO$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AN2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AN2249)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AN2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AN$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AP$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AO2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AO2249)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AO2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AO$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AQ$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AP2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AP2249)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AP2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AP$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AR$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AQ2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AQ2249)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AQ2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AS$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AR2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AR2249)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AR2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AR$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AT$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AS2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AS2249)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AS2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AS$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AU$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AT2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AT2249)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AT2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AT$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AV$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AU2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AU2249)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AU2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AU$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AW$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AV2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AV2249)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AV2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AV$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AX$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AW2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AW2249)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AW2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AW$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AY$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AX2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AX2249)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AX2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AX$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=AZ$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AY2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AY2249)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AY2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AY$5-OFFSET('RAB input'!$H$11, 0, $D2248))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BA$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:AZ2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AZ2249)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:AZ2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BB$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BA2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BA2249)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BA2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BA$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BC$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BB2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BB2249)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BB2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BB$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BD$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BC2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BC2249)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BC2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BC$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BE$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BD2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BD2249)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BD2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BD$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BF$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BE2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BE2249)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BE2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BE$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BG$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BF2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BF2249)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BF2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BF$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BH$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BG2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BG2249)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BG2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BG$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BI$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BH2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BH2249)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BH2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BH$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BJ$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BI2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BI2249)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BI2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BI$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BK$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BJ2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BJ2249)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BJ2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BL$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BK2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BK2249)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BK2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BK$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BM$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BL2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BL2249)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BL2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BL$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BN$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BM2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BM2249)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BM2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BM$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BO$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BN2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BN2249)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BN2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BN$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BP$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BO2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BO2249)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BO2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BO$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BQ$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BP2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BP2249)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BP2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BP$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BR$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BQ2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BQ2249)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BQ2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BS$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BR2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BR2249)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BR2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BR$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BT$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BS2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BS2249)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BS2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BS$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2248)), OFFSET('RAB input'!$H$11, 0, $D2248))+$E2230>=BU$5, 0,\nIF(AND(OFFSET($G2222, -$E2230, $D2248)<>0, OFFSET($G2224, -$E2230, $D2248)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)-SUM($G2249:BT2249)),\nIF(AND(OFFSET($G2222, -$E2230, $D2248)=0, OFFSET($G2224, -$E2230, $D2248)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2248)<OFFSET($G2225, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BT2249)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2248)<OFFSET($G2223, -$E2230, $D2248)+$E2248, IFERROR(OFFSET($G2222, -$E2230, $D2248)/OFFSET($G2223, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)/OFFSET($G2225, -$E2230, $D2248), 0), OFFSET($G2222, -$E2230, $D2248)+OFFSET($G2224, -$E2230, $D2248)-SUM($G2249:BT2249))))))\n*IF(OFFSET($G2223, -$D2230, $D2248)+$E2248-(BT$5-OFFSET('RAB input'!$H$11, 0, $D2248))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G2277<>0, IF(G2274<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E2273)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H2277<>0, IF(H2274<>\"n/a\", H2274-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I2277<>0, IF(I2274<>\"n/a\", I2274-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J2277<>0, IF(J2274<>\"n/a\", J2274-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K2277<>0, IF(K2274<>\"n/a\", K2274-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L2277<>0, IF(L2274<>\"n/a\", L2274-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M2277<>0, IF(M2274<>\"n/a\", M2274-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N2277<>0, IF(N2274<>\"n/a\", N2274-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O2277<>0, IF(O2274<>\"n/a\", O2274-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P2277<>0, IF(P2274<>\"n/a\", P2274-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q2277<>0, IF(Q2274<>\"n/a\", Q2274-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R2277<>0, IF(R2274<>\"n/a\", R2274-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S2277<>0, IF(S2274<>\"n/a\", S2274-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T2277<>0, IF(T2274<>\"n/a\", T2274-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U2277<>0, IF(U2274<>\"n/a\", U2274-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V2277<>0, IF(V2274<>\"n/a\", V2274-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W2277<>0, IF(W2274<>\"n/a\", W2274-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X2277<>0, IF(X2274<>\"n/a\", X2274-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y2277<>0, IF(Y2274<>\"n/a\", Y2274-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z2277<>0, IF(Z2274<>\"n/a\", Z2274-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA2277<>0, IF(AA2274<>\"n/a\", AA2274-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB2277<>0, IF(AB2274<>\"n/a\", AB2274-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC2277<>0, IF(AC2274<>\"n/a\", AC2274-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD2277<>0, IF(AD2274<>\"n/a\", AD2274-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE2277<>0, IF(AE2274<>\"n/a\", AE2274-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF2277<>0, IF(AF2274<>\"n/a\", AF2274-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG2277<>0, IF(AG2274<>\"n/a\", AG2274-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH2277<>0, IF(AH2274<>\"n/a\", AH2274-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI2277<>0, IF(AI2274<>\"n/a\", AI2274-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2277<>0, IF(AJ2274<>\"n/a\", AJ2274-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK2277<>0, IF(AK2274<>\"n/a\", AK2274-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL2277<>0, IF(AL2274<>\"n/a\", AL2274-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM2277<>0, IF(AM2274<>\"n/a\", AM2274-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN2277<>0, IF(AN2274<>\"n/a\", AN2274-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO2277<>0, IF(AO2274<>\"n/a\", AO2274-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP2277<>0, IF(AP2274<>\"n/a\", AP2274-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2277<>0, IF(AQ2274<>\"n/a\", AQ2274-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR2277<>0, IF(AR2274<>\"n/a\", AR2274-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS2277<>0, IF(AS2274<>\"n/a\", AS2274-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT2277<>0, IF(AT2274<>\"n/a\", AT2274-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU2277<>0, IF(AU2274<>\"n/a\", AU2274-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV2277<>0, IF(AV2274<>\"n/a\", AV2274-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW2277<>0, IF(AW2274<>\"n/a\", AW2274-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX2277<>0, IF(AX2274<>\"n/a\", AX2274-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY2277<>0, IF(AY2274<>\"n/a\", AY2274-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2277<>0, IF(AZ2274<>\"n/a\", AZ2274-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA2277<>0, IF(BA2274<>\"n/a\", BA2274-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB2277<>0, IF(BB2274<>\"n/a\", BB2274-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC2277<>0, IF(BC2274<>\"n/a\", BC2274-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD2277<>0, IF(BD2274<>\"n/a\", BD2274-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE2277<>0, IF(BE2274<>\"n/a\", BE2274-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF2277<>0, IF(BF2274<>\"n/a\", BF2274-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG2277<>0, IF(BG2274<>\"n/a\", BG2274-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH2277<>0, IF(BH2274<>\"n/a\", BH2274-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI2277<>0, IF(BI2274<>\"n/a\", BI2274-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2277<>0, IF(BJ2274<>\"n/a\", BJ2274-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK2277<>0, IF(BK2274<>\"n/a\", BK2274-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL2277<>0, IF(BL2274<>\"n/a\", BL2274-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM2277<>0, IF(BM2274<>\"n/a\", BM2274-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN2277<>0, IF(BN2274<>\"n/a\", BN2274-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO2277<>0, IF(BO2274<>\"n/a\", BO2274-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP2277<>0, IF(BP2274<>\"n/a\", BP2274-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2277<>0, IF(BQ2274<>\"n/a\", BQ2274-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR2277<>0, IF(BR2274<>\"n/a\", BR2274-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS2277<>0, IF(BS2274<>\"n/a\", BS2274-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT2277<>0, IF(BT2274<>\"n/a\", BT2274-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU2277<>0, IF(BU2274<>\"n/a\", BU2274-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,13,{"$f":"E2295+ 1","v":12.5},"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>U$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:T2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>V$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:U2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>W$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:V2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>X$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:W2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>Y$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:X2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>Z$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:Y2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AA$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:Z2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AB$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AA2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AC$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AB2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AD$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AC2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AE$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AD2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AF$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AE2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AG$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AF2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AH$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AG2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AI$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AH2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AJ$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AI2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AK$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AJ2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AL$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AK2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AM$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AL2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AN$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AM2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AO$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AN2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AP$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AO2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AQ$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AP2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AR$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AQ2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AS$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AR2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AT$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AS2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AU$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AT2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AV$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AU2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AW$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AV2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AX$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AW2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AY$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AX2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>AZ$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AY2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BA$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:AZ2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BB$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BA2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BC$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BB2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BD$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BC2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BE$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BD2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BF$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BE2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BG$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BF2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BH$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BG2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BI$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BH2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BJ$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BI2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BK$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BJ2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BL$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BK2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BM$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BL2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BN$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BM2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BO$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BN2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BP$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BO2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BQ$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BP2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BR$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BQ2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BS$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BR2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BT$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BS2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2287, -$D2296, $D2296)=\"n/a\",0,(IF(OFFSET($G2287,-$D2296,$D2296)+$E2296>BU$5,IFERROR((OFFSET($G2286,-$D2296,$D2296)/(OFFSET($G2287,-$D2296,$D2296))),0),(OFFSET($G2286,-$D2296,$D2296)-SUM($G2296:BT2296))))*IF(OFFSET($G2287,-$D2296,$D2296)+$E2296-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>W$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:V2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>X$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:W2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>Y$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:X2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>Z$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:Y2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AA$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:Z2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AB$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AA2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AC$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AB2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AD$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AC2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AE$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AD2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AF$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AE2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AG$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AF2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AH$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AG2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AI$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AH2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AJ$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AI2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AK$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AJ2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AL$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AK2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AM$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AL2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AN$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AM2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AO$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AN2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AP$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AO2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AQ$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AP2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AR$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AQ2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AS$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AR2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AT$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AS2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AU$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AT2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AV$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AU2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AW$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AV2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AX$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AW2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AY$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AX2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>AZ$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AY2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BA$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:AZ2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BB$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BA2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BC$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BB2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BD$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BC2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BE$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BD2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BF$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BE2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BG$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BF2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BH$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BG2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BI$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BH2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BJ$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BI2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BK$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BJ2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BL$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BK2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BM$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BL2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BN$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BM2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BO$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BN2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BP$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BO2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BQ$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BP2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BR$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BQ2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BS$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BR2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BT$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BS2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2293, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=0, OFFSET($G2294, -$D2297, $D2298)=\"n/a\"), 0, (IF(OFFSET($G2294, -$D2297, $D2298)+$E2298>BU$5, IFERROR(OFFSET($G2293, -$D2297, $D2298)/OFFSET($G2294, -$D2297, $D2298), 0), OFFSET($G2293, -$D2297, $D2298)-SUM($G2321:BT2321)))*IF(OFFSET($G2294, -$D2297, $D2298)+$E2298-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,11,{"$f":"E2347+0.5","v":10.5},"Depreciation of net capex 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>S$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:R2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>T$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:S2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>U$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:T2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>V$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:U2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>W$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:V2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>X$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:W2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>Y$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:X2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>Z$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:Y2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AA$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:Z2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AB$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AA2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AC$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AB2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AD$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AC2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AE$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AD2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AF$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AE2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AG$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AF2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AH$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AG2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AI$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AH2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AJ$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AI2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AK$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AJ2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AL$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AK2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AM$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AL2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AN$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AM2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AO$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AN2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AP$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AO2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AQ$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AP2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AR$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AQ2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AS$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AR2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AT$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AS2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AU$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AT2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AV$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AU2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AW$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AV2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AX$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AW2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AY$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AX2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>AZ$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AY2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BA$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:AZ2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BB$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BA2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BC$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BB2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BD$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BC2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BE$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BD2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BF$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BE2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BG$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BF2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BH$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BG2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BI$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BH2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BJ$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BI2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BK$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BJ2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BL$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BK2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BM$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BL2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BN$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BM2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BO$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BN2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BP$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BO2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BQ$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BP2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BR$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BQ2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BS$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BR2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BT$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BS2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2339, -$D2348, $D2348)=\"n/a\",0,(IF(OFFSET($G2339,-$D2348,$D2348)+$E2348>BU$5,IFERROR((OFFSET($G2338,-$D2348,$D2348)/(OFFSET($G2339,-$D2348,$D2348))),0),(OFFSET($G2338,-$D2348,$D2348)-SUM($G2348:BT2348))))*IF(OFFSET($G2339,-$D2348,$D2348)+$E2348-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2019",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>Q$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:P2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>R$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:Q2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>S$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:R2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>T$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:S2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>U$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:T2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>V$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:U2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>W$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:V2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>X$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:W2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>Y$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:X2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>Z$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:Y2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AA$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:Z2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AB$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AA2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AC$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AB2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AD$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AC2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AE$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AD2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AF$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AE2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AG$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AF2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AH$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AG2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AI$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AH2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AJ$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AI2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AK$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AJ2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AL$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AK2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AM$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AL2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AN$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AM2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AO$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AN2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AP$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AO2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AQ$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AP2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AR$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AQ2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AS$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AR2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AT$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AS2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AU$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AT2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AV$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AU2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AW$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AV2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AX$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AW2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AY$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AX2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>AZ$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AY2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BA$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:AZ2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BB$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BA2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BC$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BB2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BD$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BC2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BE$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BD2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BF$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BE2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BG$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BF2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BH$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BG2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BI$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BH2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BJ$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BI2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BK$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BJ2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BL$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BK2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BM$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BL2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BN$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BM2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BO$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BN2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BP$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BO2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BQ$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BP2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BR$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BQ2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BS$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BR2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BT$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BS2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2341, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=0, OFFSET($G2342, -$D2345, $D2346)=\"n/a\"), 0, (IF(OFFSET($G2342, -$D2345, $D2346)+$E2346>BU$5, IFERROR(OFFSET($G2341, -$D2345, $D2346)/OFFSET($G2342, -$D2345, $D2346), 0), OFFSET($G2341, -$D2345, $D2346)-SUM($G2369:BT2369)))*IF(OFFSET($G2342, -$D2345, $D2346)+$E2346-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,2,{"$f":"E2392+1","v":2},"Depreciation of net capex 2012",null,null,null,{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>J$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:I2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>K$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:J2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>L$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:K2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>M$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:L2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>N$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:M2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>O$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:N2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>P$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:O2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>Q$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:P2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>R$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:Q2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>S$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:R2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>T$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:S2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>U$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:T2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>V$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:U2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>W$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:V2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>X$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:W2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>Y$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:X2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>Z$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:Y2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AA$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:Z2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AB$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AA2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AC$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AB2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AD$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AC2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AE$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AD2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AF$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AE2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AG$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AF2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AH$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AG2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AI$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AH2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AJ$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AI2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AK$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AJ2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AL$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AK2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AM$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AL2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AN$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AM2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AO$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AN2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AP$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AO2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AQ$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AP2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AR$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AQ2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AS$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AR2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AT$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AS2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AU$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AT2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AV$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AU2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AW$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AV2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AX$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AW2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AY$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AX2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>AZ$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AY2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BA$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:AZ2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BB$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BA2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BC$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BB2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BD$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BC2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BE$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BD2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BF$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BE2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BG$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BF2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BH$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BG2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BI$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BH2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BJ$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BI2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BK$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BJ2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BL$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BK2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BM$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BL2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BN$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BM2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BO$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BN2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BP$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BO2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BQ$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BP2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BR$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BQ2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BS$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BR2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BT$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BS2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2384, -$D2393, $D2393)=\"n/a\",0,(IF(OFFSET($G2384,-$D2393,$D2393)+$E2393>BU$5,IFERROR((OFFSET($G2383,-$D2393,$D2393)/(OFFSET($G2384,-$D2393,$D2393))),0),(OFFSET($G2383,-$D2393,$D2393)-SUM($G2393:BT2393))))*IF(OFFSET($G2384,-$D2393,$D2393)+$E2393-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2016",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>N$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:M2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>O$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:N2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>P$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:O2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>Q$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:P2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>R$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:Q2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>S$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:R2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>T$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:S2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>U$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:T2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>V$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:U2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>W$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:V2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>X$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:W2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>Y$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:X2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>Z$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:Y2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AA$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:Z2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AB$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AA2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AC$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AB2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AD$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AC2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AE$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AD2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AF$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AE2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AG$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AF2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AH$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AG2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AI$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AH2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AJ$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AI2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AK$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AJ2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AL$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AK2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AM$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AL2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AN$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AM2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AO$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AN2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AP$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AO2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AQ$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AP2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AR$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AQ2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AS$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AR2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AT$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AS2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AU$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AT2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AV$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AU2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AW$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AV2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AX$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AW2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AY$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AX2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>AZ$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AY2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BA$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:AZ2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BB$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BA2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BC$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BB2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BD$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BC2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BE$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BD2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BF$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BE2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BG$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BF2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BH$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BG2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BI$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BH2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BJ$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BI2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BK$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BJ2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BL$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BK2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BM$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BL2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BN$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BM2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BO$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BN2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BP$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BO2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BQ$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BP2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BR$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BQ2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BS$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BR2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BT$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BS2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=0, OFFSET($G2393, -$D2396, $D2397)=\"n/a\"), 0, (IF(OFFSET($G2393, -$D2396, $D2397)+$E2397>BU$5, IFERROR(OFFSET($G2392, -$D2396, $D2397)/OFFSET($G2393, -$D2396, $D2397), 0), OFFSET($G2392, -$D2396, $D2397)-SUM($G2420:BT2420)))*IF(OFFSET($G2393, -$D2396, $D2397)+$E2397-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$242:H$291, $E2435)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$242:I$291, $E2435)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$242:J$291, $E2435)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$242:K$291, $E2435)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$242:L$291, $E2435)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$242:M$291, $E2435)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$242:N$291, $E2435)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$242:O$291, $E2435)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$242:P$291, $E2435)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$242:Q$291, $E2435)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$242:R$291, $E2435)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$242:S$291, $E2435)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$242:T$291, $E2435)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$242:U$291, $E2435)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$242:V$291, $E2435)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$242:W$291, $E2435)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$242:X$291, $E2435)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$242:Y$291, $E2435)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$242:Z$291, $E2435)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$242:AA$291, $E2435)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$242:AB$291, $E2435)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$242:AC$291, $E2435)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$242:AD$291, $E2435)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$242:AE$291, $E2435)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$242:AF$291, $E2435)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$242:AG$291, $E2435)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$242:AH$291, $E2435)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$242:AI$291, $E2435)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$242:AJ$291, $E2435)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$242:AK$291, $E2435)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$242:AL$291, $E2435)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$242:AM$291, $E2435)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$242:AN$291, $E2435)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$242:AO$291, $E2435)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$242:AP$291, $E2435)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$242:AQ$291, $E2435)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$242:AR$291, $E2435)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$242:AS$291, $E2435)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$242:AT$291, $E2435)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$242:AU$291, $E2435)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$242:AV$291, $E2435)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$242:AW$291, $E2435)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$242:AX$291, $E2435)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$242:AY$291, $E2435)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$242:AZ$291, $E2435)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$242:BA$291, $E2435)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$242:BB$291, $E2435)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$242:BC$291, $E2435)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$242:BD$291, $E2435)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$242:BE$291, $E2435)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$242:BF$291, $E2435)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$242:BG$291, $E2435)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$242:BH$291, $E2435)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$242:BI$291, $E2435)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$242:BJ$291, $E2435)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$242:BK$291, $E2435)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$242:BL$291, $E2435)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$242:BM$291, $E2435)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$242:BN$291, $E2435)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$242:BO$291, $E2435)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$242:BP$291, $E2435)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$242:BQ$291, $E2435)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$242:BR$291, $E2435)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$242:BS$291, $E2435)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$242:BT$291, $E2435)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$242:BU$291, $E2435)/'RAB input'!BU$15","v":0}]
[null,null,null,16,{"$f":"E2460+1","v":15.5},"Depreciation of net capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>X$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:W2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>Y$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:X2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>Z$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:Y2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AA$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:Z2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AB$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AA2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AC$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AB2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AD$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AC2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AE$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AD2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AF$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AE2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AG$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AF2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AH$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AG2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AI$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AH2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AJ$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AI2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AK$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AJ2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AL$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AK2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AM$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AL2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AN$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AM2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AO$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AN2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AP$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AO2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AQ$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AP2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AR$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AQ2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AS$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AR2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AT$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AS2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AU$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AT2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AV$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AU2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AW$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AV2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AX$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AW2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AY$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AX2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>AZ$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AY2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BA$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:AZ2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BB$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BA2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BC$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BB2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BD$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BC2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BE$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BD2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BF$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BE2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BG$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BF2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BH$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BG2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BI$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BH2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BJ$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BI2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BK$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BJ2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BL$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BK2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BM$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BL2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BN$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BM2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BO$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BN2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BP$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BO2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BQ$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BP2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BR$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BQ2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BS$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BR2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BT$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BS2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2452, -$D2461, $D2461)=\"n/a\",0,(IF(OFFSET($G2452,-$D2461,$D2461)+$E2461>BU$5,IFERROR((OFFSET($G2451,-$D2461,$D2461)/(OFFSET($G2452,-$D2461,$D2461))),0),(OFFSET($G2451,-$D2461,$D2461)-SUM($G2461:BT2461))))*IF(OFFSET($G2452,-$D2461,$D2461)+$E2461-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2014",null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>L$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:K2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>M$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:L2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>N$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:M2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>O$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:N2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>P$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:O2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>Q$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:P2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>R$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:Q2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>S$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:R2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>T$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:S2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>U$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:T2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>V$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:U2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>W$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:V2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>X$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:W2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>Y$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:X2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>Z$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:Y2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AA$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:Z2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AB$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AA2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AC$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AB2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AD$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AC2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AE$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AD2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AF$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AE2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AG$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AF2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AH$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AG2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AI$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AH2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AJ$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AI2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AK$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AJ2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AL$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AK2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AM$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AL2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AN$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AM2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AO$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AN2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AP$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AO2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AQ$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AP2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AR$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AQ2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AS$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AR2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AT$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AS2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AU$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AT2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AV$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AU2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AW$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AV2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AX$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AW2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AY$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AX2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>AZ$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AY2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BA$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:AZ2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BB$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BA2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BC$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BB2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BD$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BC2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BE$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BD2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BF$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BE2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BG$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BF2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BH$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BG2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BI$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BH2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BJ$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BI2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BK$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BJ2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BL$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BK2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BM$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BL2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BN$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BM2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BO$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BN2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BP$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BO2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BQ$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BP2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BR$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BQ2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BS$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BR2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BT$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BS2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2444, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=0, OFFSET($G2445, -$D2448, $D2449)=\"n/a\"), 0, (IF(OFFSET($G2445, -$D2448, $D2449)+$E2449>BU$5, IFERROR(OFFSET($G2444, -$D2448, $D2449)/OFFSET($G2445, -$D2448, $D2449), 0), OFFSET($G2444, -$D2448, $D2449)-SUM($G2472:BT2472)))*IF(OFFSET($G2445, -$D2448, $D2449)+$E2449-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G2493<>0, IF(G2490<>\"n/a\", INDEX('RAB input'!$F$189:$F$238, $E2489)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H2493<>0, IF(H2490<>\"n/a\", H2490-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I2493<>0, IF(I2490<>\"n/a\", I2490-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J2493<>0, IF(J2490<>\"n/a\", J2490-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K2493<>0, IF(K2490<>\"n/a\", K2490-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L2493<>0, IF(L2490<>\"n/a\", L2490-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M2493<>0, IF(M2490<>\"n/a\", M2490-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N2493<>0, IF(N2490<>\"n/a\", N2490-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O2493<>0, IF(O2490<>\"n/a\", O2490-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P2493<>0, IF(P2490<>\"n/a\", P2490-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q2493<>0, IF(Q2490<>\"n/a\", Q2490-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R2493<>0, IF(R2490<>\"n/a\", R2490-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S2493<>0, IF(S2490<>\"n/a\", S2490-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T2493<>0, IF(T2490<>\"n/a\", T2490-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U2493<>0, IF(U2490<>\"n/a\", U2490-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V2493<>0, IF(V2490<>\"n/a\", V2490-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W2493<>0, IF(W2490<>\"n/a\", W2490-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X2493<>0, IF(X2490<>\"n/a\", X2490-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y2493<>0, IF(Y2490<>\"n/a\", Y2490-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z2493<>0, IF(Z2490<>\"n/a\", Z2490-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA2493<>0, IF(AA2490<>\"n/a\", AA2490-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB2493<>0, IF(AB2490<>\"n/a\", AB2490-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC2493<>0, IF(AC2490<>\"n/a\", AC2490-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD2493<>0, IF(AD2490<>\"n/a\", AD2490-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE2493<>0, IF(AE2490<>\"n/a\", AE2490-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF2493<>0, IF(AF2490<>\"n/a\", AF2490-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG2493<>0, IF(AG2490<>\"n/a\", AG2490-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH2493<>0, IF(AH2490<>\"n/a\", AH2490-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI2493<>0, IF(AI2490<>\"n/a\", AI2490-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2493<>0, IF(AJ2490<>\"n/a\", AJ2490-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK2493<>0, IF(AK2490<>\"n/a\", AK2490-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL2493<>0, IF(AL2490<>\"n/a\", AL2490-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM2493<>0, IF(AM2490<>\"n/a\", AM2490-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN2493<>0, IF(AN2490<>\"n/a\", AN2490-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO2493<>0, IF(AO2490<>\"n/a\", AO2490-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP2493<>0, IF(AP2490<>\"n/a\", AP2490-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2493<>0, IF(AQ2490<>\"n/a\", AQ2490-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR2493<>0, IF(AR2490<>\"n/a\", AR2490-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS2493<>0, IF(AS2490<>\"n/a\", AS2490-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT2493<>0, IF(AT2490<>\"n/a\", AT2490-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU2493<>0, IF(AU2490<>\"n/a\", AU2490-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV2493<>0, IF(AV2490<>\"n/a\", AV2490-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW2493<>0, IF(AW2490<>\"n/a\", AW2490-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX2493<>0, IF(AX2490<>\"n/a\", AX2490-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY2493<>0, IF(AY2490<>\"n/a\", AY2490-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2493<>0, IF(AZ2490<>\"n/a\", AZ2490-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA2493<>0, IF(BA2490<>\"n/a\", BA2490-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB2493<>0, IF(BB2490<>\"n/a\", BB2490-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC2493<>0, IF(BC2490<>\"n/a\", BC2490-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD2493<>0, IF(BD2490<>\"n/a\", BD2490-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE2493<>0, IF(BE2490<>\"n/a\", BE2490-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF2493<>0, IF(BF2490<>\"n/a\", BF2490-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG2493<>0, IF(BG2490<>\"n/a\", BG2490-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH2493<>0, IF(BH2490<>\"n/a\", BH2490-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI2493<>0, IF(BI2490<>\"n/a\", BI2490-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2493<>0, IF(BJ2490<>\"n/a\", BJ2490-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK2493<>0, IF(BK2490<>\"n/a\", BK2490-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL2493<>0, IF(BL2490<>\"n/a\", BL2490-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM2493<>0, IF(BM2490<>\"n/a\", BM2490-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN2493<>0, IF(BN2490<>\"n/a\", BN2490-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO2493<>0, IF(BO2490<>\"n/a\", BO2490-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP2493<>0, IF(BP2490<>\"n/a\", BP2490-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2493<>0, IF(BQ2490<>\"n/a\", BQ2490-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR2493<>0, IF(BR2490<>\"n/a\", BR2490-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS2493<>0, IF(BS2490<>\"n/a\", BS2490-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT2493<>0, IF(BT2490<>\"n/a\", BT2490-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU2493<>0, IF(BU2490<>\"n/a\", BU2490-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,{"$f":"D2518+6","v":11},{"$f":"E2518+5.5","v":10.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2518)","v":"Depreciation of t-1 and t-2 adjustment 2015"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2519=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=S$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:Q2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:R2519)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:R2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(R$5-OFFSET('RAB input'!$H$11, 0, $D2518))>S$5-R$5, S$5-R$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=S$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:R2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:R2519)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:R2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(R$5-OFFSET('RAB input'!$H$11, 0, $D2518))>S$5-R$5, S$5-R$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=T$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:S2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:S2519)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:S2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(S$5-OFFSET('RAB input'!$H$11, 0, $D2518))>T$5-S$5, T$5-S$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=U$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:T2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:T2519)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:T2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(T$5-OFFSET('RAB input'!$H$11, 0, $D2518))>U$5-T$5, U$5-T$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=V$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:U2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:U2519)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:U2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(U$5-OFFSET('RAB input'!$H$11, 0, $D2518))>V$5-U$5, V$5-U$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=W$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:V2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:V2519)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:V2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(V$5-OFFSET('RAB input'!$H$11, 0, $D2518))>W$5-V$5, W$5-V$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=X$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:W2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:W2519)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:W2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(W$5-OFFSET('RAB input'!$H$11, 0, $D2518))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=Y$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:X2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:X2519)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:X2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(X$5-OFFSET('RAB input'!$H$11, 0, $D2518))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=Z$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:Y2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:Y2519)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:Y2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(Y$5-OFFSET('RAB input'!$H$11, 0, $D2518))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AA$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:Z2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:Z2519)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:Z2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(Z$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AB$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AA2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AA2519)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AA2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AA$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AC$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AB2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AB2519)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AB2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AB$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AD$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AC2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AC2519)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AC2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AC$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AE$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AD2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AD2519)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AD2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AD$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AF$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AE2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AE2519)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AE2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AE$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AG$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AF2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AF2519)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AF2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AF$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AH$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AG2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AG2519)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AG2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AG$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AI$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AH2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AH2519)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AH2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AH$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AJ$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AI2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AI2519)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AI2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AI$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AK$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AJ2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AJ2519)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AJ2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AL$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AK2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AK2519)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AK2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AK$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AM$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AL2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AL2519)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AL2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AL$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AN$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AM2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AM2519)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AM2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AM$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AO$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AN2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AN2519)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AN2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AN$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AP$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AO2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AO2519)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AO2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AO$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AQ$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AP2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AP2519)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AP2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AP$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AR$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AQ2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AQ2519)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AQ2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AS$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AR2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AR2519)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AR2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AR$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AT$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AS2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AS2519)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AS2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AS$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AU$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AT2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AT2519)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AT2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AT$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AV$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AU2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AU2519)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AU2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AU$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AW$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AV2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AV2519)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AV2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AV$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AX$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AW2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AW2519)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AW2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AW$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AY$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AX2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AX2519)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AX2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AX$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=AZ$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AY2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AY2519)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AY2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AY$5-OFFSET('RAB input'!$H$11, 0, $D2518))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BA$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:AZ2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AZ2519)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:AZ2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BB$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BA2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BA2519)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BA2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BA$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BC$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BB2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BB2519)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BB2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BB$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BD$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BC2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BC2519)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BC2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BC$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BE$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BD2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BD2519)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BD2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BD$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BF$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BE2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BE2519)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BE2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BE$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BG$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BF2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BF2519)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BF2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BF$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BH$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BG2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BG2519)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BG2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BG$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BI$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BH2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BH2519)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BH2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BH$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BJ$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BI2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BI2519)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BI2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BI$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BK$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BJ2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BJ2519)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BJ2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BL$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BK2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BK2519)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BK2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BK$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BM$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BL2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BL2519)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BL2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BL$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BN$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BM2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BM2519)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BM2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BM$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BO$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BN2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BN2519)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BN2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BN$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BP$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BO2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BO2519)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BO2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BO$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BQ$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BP2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BP2519)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BP2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BP$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BR$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BQ2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BQ2519)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BQ2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BS$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BR2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BR2519)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BR2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BR$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BT$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BS2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BS2519)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BS2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BS$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2518)), OFFSET('RAB input'!$H$11, 0, $D2518))+$E2500>=BU$5, 0,\nIF(AND(OFFSET($G2492, -$E2500, $D2518)<>0, OFFSET($G2494, -$E2500, $D2518)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)-SUM($G2519:BT2519)),\nIF(AND(OFFSET($G2492, -$E2500, $D2518)=0, OFFSET($G2494, -$E2500, $D2518)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2518)<OFFSET($G2495, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BT2519)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2518)<OFFSET($G2493, -$E2500, $D2518)+$E2518, IFERROR(OFFSET($G2492, -$E2500, $D2518)/OFFSET($G2493, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)/OFFSET($G2495, -$E2500, $D2518), 0), OFFSET($G2492, -$E2500, $D2518)+OFFSET($G2494, -$E2500, $D2518)-SUM($G2519:BT2519))))))\n*IF(OFFSET($G2493, -$D2500, $D2518)+$E2518-(BT$5-OFFSET('RAB input'!$H$11, 0, $D2518))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E2489, 'RAB input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":" - depreciation"},null,{"$f":"SUM(H2499:H2539)","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,{"$f":"SUM(AN2499:AN2539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2499:BT2539)","v":0},{"$f":"SUM(BU2499:BU2539)","v":0}]
[null,null,null,9,{"$f":"E2561+ 1","v":9},"Depreciation of net capex 2019",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>Q$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:P2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>R$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:Q2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>S$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:R2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>T$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:S2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>U$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:T2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>V$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:U2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>W$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:V2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>X$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:W2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>Y$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:X2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>Z$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:Y2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AA$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:Z2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AB$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AA2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AC$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AB2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AD$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AC2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AE$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AD2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AF$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AE2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AG$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AF2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AH$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AG2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AI$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AH2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AJ$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AI2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AK$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AJ2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AL$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AK2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AM$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AL2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AN$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AM2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AO$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AN2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AP$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AO2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AQ$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AP2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AR$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AQ2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AS$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AR2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AT$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AS2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AU$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AT2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AV$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AU2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AW$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AV2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AX$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AW2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AY$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AX2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>AZ$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AY2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BA$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:AZ2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BB$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BA2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BC$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BB2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BD$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BC2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BE$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BD2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BF$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BE2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BG$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BF2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BH$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BG2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BI$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BH2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BJ$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BI2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BK$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BJ2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BL$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BK2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BM$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BL2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BN$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BM2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BO$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BN2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BP$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BO2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BQ$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BP2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BR$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BQ2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BS$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BR2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BT$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BS2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2553, -$D2562, $D2562)=\"n/a\",0,(IF(OFFSET($G2553,-$D2562,$D2562)+$E2562>BU$5,IFERROR((OFFSET($G2552,-$D2562,$D2562)/(OFFSET($G2553,-$D2562,$D2562))),0),(OFFSET($G2552,-$D2562,$D2562)-SUM($G2562:BT2562))))*IF(OFFSET($G2553,-$D2562,$D2562)+$E2562-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>X$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:W2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>Y$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:X2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>Z$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:Y2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AA$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:Z2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AB$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AA2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AC$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AB2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AD$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AC2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AE$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AD2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AF$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AE2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AG$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AF2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AH$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AG2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AI$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AH2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AJ$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AI2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AK$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AJ2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AL$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AK2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AM$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AL2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AN$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AM2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AO$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AN2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AP$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AO2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AQ$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AP2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AR$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AQ2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AS$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AR2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AT$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AS2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AU$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AT2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AV$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AU2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AW$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AV2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AX$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AW2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AY$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AX2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>AZ$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AY2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BA$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:AZ2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BB$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BA2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BC$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BB2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BD$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BC2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BE$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BD2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BF$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BE2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BG$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BF2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BH$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BG2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BI$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BH2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BJ$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BI2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BK$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BJ2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BL$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BK2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BM$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BL2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BN$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BM2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BO$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BN2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BP$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BO2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BQ$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BP2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BR$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BQ2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BS$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BR2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BT$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BS2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=0, OFFSET($G2565, -$D2568, $D2569)=\"n/a\"), 0, (IF(OFFSET($G2565, -$D2568, $D2569)+$E2569>BU$5, IFERROR(OFFSET($G2564, -$D2568, $D2569)/OFFSET($G2565, -$D2568, $D2569), 0), OFFSET($G2564, -$D2568, $D2569)-SUM($G2592:BT2592)))*IF(OFFSET($G2565, -$D2568, $D2569)+$E2569-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>U$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:T2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>V$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:U2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>W$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:V2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>X$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:W2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>Y$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:X2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>Z$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:Y2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AA$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:Z2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AB$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AA2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AC$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AB2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AD$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AC2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AE$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AD2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AF$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AE2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AG$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AF2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AH$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AG2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AI$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AH2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AJ$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AI2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AK$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AJ2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AL$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AK2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AM$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AL2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AN$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AM2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AO$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AN2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AP$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AO2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AQ$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AP2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AR$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AQ2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AS$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AR2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AT$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AS2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AU$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AT2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AV$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AU2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AW$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AV2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AX$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AW2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AY$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AX2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>AZ$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AY2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BA$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:AZ2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BB$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BA2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BC$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BB2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BD$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BC2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BE$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BD2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BF$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BE2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BG$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BF2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BH$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BG2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BI$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BH2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BJ$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BI2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BK$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BJ2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BL$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BK2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BM$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BL2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BN$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BM2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BO$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BN2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BP$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BO2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BQ$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BP2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BR$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BQ2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BS$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BR2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BT$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BS2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2615, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=0, OFFSET($G2616, -$D2619, $D2620)=\"n/a\"), 0, (IF(OFFSET($G2616, -$D2619, $D2620)+$E2620>BU$5, IFERROR(OFFSET($G2615, -$D2619, $D2620)/OFFSET($G2616, -$D2619, $D2620), 0), OFFSET($G2615, -$D2619, $D2620)-SUM($G2643:BT2643)))*IF(OFFSET($G2616, -$D2619, $D2620)+$E2620-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,2,{"$f":"E2662+1","v":2},"Depreciation of net capex 2012",null,null,null,{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>J$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:I2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>K$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:J2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>L$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:K2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>M$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:L2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>N$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:M2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>O$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:N2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>P$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:O2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>Q$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:P2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>R$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:Q2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>S$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:R2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>T$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:S2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>U$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:T2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>V$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:U2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>W$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:V2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>X$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:W2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>Y$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:X2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>Z$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:Y2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AA$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:Z2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AB$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AA2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AC$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AB2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AD$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AC2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AE$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AD2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AF$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AE2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AG$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AF2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AH$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AG2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AI$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AH2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AJ$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AI2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AK$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AJ2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AL$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AK2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AM$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AL2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AN$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AM2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AO$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AN2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AP$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AO2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AQ$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AP2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AR$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AQ2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AS$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AR2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AT$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AS2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AU$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AT2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AV$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AU2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AW$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AV2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AX$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AW2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AY$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AX2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>AZ$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AY2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BA$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:AZ2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BB$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BA2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BC$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BB2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BD$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BC2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BE$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BD2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BF$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BE2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BG$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BF2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BH$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BG2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BI$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BH2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BJ$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BI2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BK$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BJ2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BL$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BK2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BM$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BL2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BN$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BM2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BO$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BN2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BP$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BO2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BQ$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BP2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BR$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BQ2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BS$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BR2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BT$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BS2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2654, -$D2663, $D2663)=\"n/a\",0,(IF(OFFSET($G2654,-$D2663,$D2663)+$E2663>BU$5,IFERROR((OFFSET($G2653,-$D2663,$D2663)/(OFFSET($G2654,-$D2663,$D2663))),0),(OFFSET($G2653,-$D2663,$D2663)-SUM($G2663:BT2663))))*IF(OFFSET($G2654,-$D2663,$D2663)+$E2663-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,11,{"$f":"E2671+0.5","v":10.5},"Depreciation of net capex 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>S$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:R2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-R$5>S$5-R$5, (S$5-R$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>T$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:S2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-S$5>T$5-S$5, (T$5-S$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>U$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:T2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-T$5>U$5-T$5, (U$5-T$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>V$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:U2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-U$5>V$5-U$5, (V$5-U$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>W$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:V2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-V$5>W$5-V$5, (W$5-V$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>X$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:W2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-W$5>X$5-W$5, (X$5-W$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>Y$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:X2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>Z$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:Y2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AA$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:Z2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AB$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AA2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AC$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AB2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AD$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AC2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AE$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AD2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AF$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AE2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AG$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AF2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AH$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AG2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AI$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AH2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AJ$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AI2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AK$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AJ2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AL$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AK2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AM$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AL2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AN$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AM2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AO$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AN2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AP$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AO2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AQ$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AP2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AR$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AQ2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AS$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AR2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AT$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AS2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AU$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AT2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AV$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AU2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AW$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AV2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AX$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AW2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AY$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AX2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>AZ$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AY2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BA$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:AZ2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BB$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BA2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BC$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BB2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BD$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BC2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BE$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BD2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BF$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BE2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BG$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BF2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BH$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BG2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BI$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BH2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BJ$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BI2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BK$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BJ2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BL$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BK2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BM$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BL2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":2.4692185481662476E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BN$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BM2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":2.2639607987406496E-2},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BO$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BN2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BP$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BO2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BQ$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BP2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BR$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BQ2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BS$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BR2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BT$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BS2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2663, -$D2672, $D2672)=\"n/a\",0,(IF(OFFSET($G2663,-$D2672,$D2672)+$E2672>BU$5,IFERROR((OFFSET($G2662,-$D2672,$D2672)/(OFFSET($G2663,-$D2672,$D2672))),0),(OFFSET($G2662,-$D2672,$D2672)-SUM($G2672:BT2672))))*IF(OFFSET($G2663,-$D2672,$D2672)+$E2672-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,12,{"$f":"E2672+ 1","v":11.5},"Depreciation of net capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>T$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:S2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>U$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:T2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>V$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:U2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>W$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:V2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>X$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:W2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>Y$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:X2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>Z$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:Y2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AA$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:Z2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AB$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AA2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AC$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AB2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AD$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AC2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AE$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AD2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AF$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AE2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AG$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AF2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AH$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AG2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AI$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AH2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AJ$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AI2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AK$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AJ2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AL$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AK2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AM$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AL2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AN$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AM2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AO$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AN2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AP$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AO2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AQ$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AP2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AR$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AQ2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AS$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AR2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AT$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AS2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AU$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AT2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AV$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AU2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AW$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AV2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AX$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AW2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AY$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AX2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>AZ$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AY2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BA$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:AZ2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BB$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BA2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BC$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BB2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BD$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BC2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BE$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BD2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BF$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BE2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BG$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BF2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BH$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BG2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BI$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BH2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BJ$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BI2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BK$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BJ2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BL$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BK2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BM$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BL2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BN$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BM2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BO$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BN2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BP$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BO2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BQ$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BP2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BR$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BQ2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BS$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BR2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BT$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BS2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2664, -$D2673, $D2673)=\"n/a\",0,(IF(OFFSET($G2664,-$D2673,$D2673)+$E2673>BU$5,IFERROR((OFFSET($G2663,-$D2673,$D2673)/(OFFSET($G2664,-$D2673,$D2673))),0),(OFFSET($G2663,-$D2673,$D2673)-SUM($G2673:BT2673))))*IF(OFFSET($G2664,-$D2673,$D2673)+$E2673-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,13,{"$f":"E2673+ 1","v":12.5},"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>U$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:T2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>V$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:U2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>W$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:V2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>X$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:W2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>Y$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:X2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>Z$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:Y2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AA$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:Z2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AB$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AA2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AC$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AB2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AD$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AC2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AE$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AD2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AF$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AE2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AG$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AF2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AH$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AG2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AI$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AH2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AJ$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AI2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AK$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AJ2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AL$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AK2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AM$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AL2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AN$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AM2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AO$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AN2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AP$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AO2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AQ$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AP2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AR$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AQ2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AS$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AR2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AT$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AS2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AU$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AT2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AV$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AU2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AW$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AV2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AX$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AW2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AY$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AX2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>AZ$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AY2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BA$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:AZ2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BB$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BA2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BC$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BB2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BD$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BC2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BE$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BD2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BF$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BE2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BG$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BF2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BH$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BG2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BI$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BH2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BJ$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BI2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BK$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BJ2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BL$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BK2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BM$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BL2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BN$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BM2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BO$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BN2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BP$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BO2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BQ$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BP2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BR$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BQ2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BS$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BR2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BT$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BS2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2665, -$D2674, $D2674)=\"n/a\",0,(IF(OFFSET($G2665,-$D2674,$D2674)+$E2674>BU$5,IFERROR((OFFSET($G2664,-$D2674,$D2674)/(OFFSET($G2665,-$D2674,$D2674))),0),(OFFSET($G2664,-$D2674,$D2674)-SUM($G2674:BT2674))))*IF(OFFSET($G2665,-$D2674,$D2674)+$E2674-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,14,{"$f":"E2674+ 1","v":13.5},"Depreciation of net capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>V$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:U2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>W$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:V2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>X$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:W2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>Y$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:X2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>Z$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:Y2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AA$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:Z2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AB$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AA2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AC$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AB2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AD$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AC2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AE$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AD2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AF$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AE2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AG$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AF2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AH$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AG2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AI$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AH2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AJ$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AI2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AK$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AJ2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AL$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AK2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AM$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AL2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AN$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AM2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AO$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AN2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AP$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AO2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AQ$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AP2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AR$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AQ2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AS$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AR2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AT$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AS2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AU$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AT2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AV$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AU2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AW$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AV2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AX$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AW2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AY$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AX2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>AZ$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AY2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BA$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:AZ2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BB$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BA2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BC$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BB2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BD$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BC2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BE$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BD2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BF$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BE2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BG$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BF2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BH$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BG2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BI$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BH2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BJ$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BI2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BK$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BJ2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BL$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BK2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BM$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BL2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BN$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BM2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BO$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BN2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BP$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BO2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BQ$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BP2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BR$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BQ2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BS$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BR2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BT$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BS2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2666, -$D2675, $D2675)=\"n/a\",0,(IF(OFFSET($G2666,-$D2675,$D2675)+$E2675>BU$5,IFERROR((OFFSET($G2665,-$D2675,$D2675)/(OFFSET($G2666,-$D2675,$D2675))),0),(OFFSET($G2665,-$D2675,$D2675)-SUM($G2675:BT2675))))*IF(OFFSET($G2666,-$D2675,$D2675)+$E2675-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,15,{"$f":"E2675+ 1","v":14.5},"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>W$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:V2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>X$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:W2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>Y$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:X2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>Z$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:Y2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AA$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:Z2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AB$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AA2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AC$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AB2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AD$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AC2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AE$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AD2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AF$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AE2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AG$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AF2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AH$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AG2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AI$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AH2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AJ$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AI2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AK$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AJ2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AL$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AK2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AM$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AL2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AN$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AM2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AO$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AN2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AP$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AO2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AQ$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AP2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AR$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AQ2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AS$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AR2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AT$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AS2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AU$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AT2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AV$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AU2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AW$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AV2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AX$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AW2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AY$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AX2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>AZ$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AY2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BA$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:AZ2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BB$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BA2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BC$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BB2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BD$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BC2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BE$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BD2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BF$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BE2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BG$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BF2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BH$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BG2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BI$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BH2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BJ$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BI2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BK$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BJ2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BL$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BK2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BM$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BL2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BN$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BM2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BO$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BN2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BP$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BO2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BQ$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BP2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BR$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BQ2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BS$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BR2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BT$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BS2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2667, -$D2676, $D2676)=\"n/a\",0,(IF(OFFSET($G2667,-$D2676,$D2676)+$E2676>BU$5,IFERROR((OFFSET($G2666,-$D2676,$D2676)/(OFFSET($G2667,-$D2676,$D2676))),0),(OFFSET($G2666,-$D2676,$D2676)-SUM($G2676:BT2676))))*IF(OFFSET($G2667,-$D2676,$D2676)+$E2676-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,16,{"$f":"E2676+1","v":15.5},"Depreciation of net capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>X$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:W2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>Y$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:X2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>Z$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:Y2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AA$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:Z2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AB$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AA2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AC$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AB2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AD$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AC2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AE$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AD2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AF$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AE2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AG$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AF2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AH$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AG2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AI$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AH2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AJ$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AI2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AK$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AJ2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AL$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AK2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AM$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AL2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AN$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AM2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AO$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AN2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AP$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AO2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AQ$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AP2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AR$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AQ2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AS$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AR2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AT$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AS2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AU$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AT2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AV$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AU2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AW$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AV2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AX$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AW2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AY$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AX2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>AZ$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AY2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BA$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:AZ2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BB$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BA2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BC$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BB2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BD$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BC2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BE$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BD2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BF$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BE2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BG$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BF2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BH$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BG2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BI$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BH2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BJ$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BI2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BK$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BJ2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BL$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BK2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BM$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BL2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BN$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BM2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BO$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BN2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BP$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BO2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BQ$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BP2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BR$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BQ2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BS$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BR2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BT$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BS2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G2668, -$D2677, $D2677)=\"n/a\",0,(IF(OFFSET($G2668,-$D2677,$D2677)+$E2677>BU$5,IFERROR((OFFSET($G2667,-$D2677,$D2677)/(OFFSET($G2668,-$D2677,$D2677))),0),(OFFSET($G2667,-$D2677,$D2677)-SUM($G2677:BT2677))))*IF(OFFSET($G2668,-$D2677,$D2677)+$E2677-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[]
[null,null,null,{"$f":"ROUNDUP($E2680, 0)","v":5},{"$f":"E2666","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2679)","v":"Depreciation of t-1 and t-2 adjustment 2010"},null,null,null,null,null,{"$f":"IF(AND($E2680=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=M$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:K2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:L2680)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:L2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(L$5-OFFSET('RAB input'!$H$11, 0, $D2679))>M$5-L$5, M$5-L$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=M$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:L2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:L2680)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:L2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(L$5-OFFSET('RAB input'!$H$11, 0, $D2679))>M$5-L$5, M$5-L$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=N$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:M2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:M2680)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:M2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(M$5-OFFSET('RAB input'!$H$11, 0, $D2679))>N$5-M$5, N$5-M$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=O$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:N2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:N2680)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:N2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(N$5-OFFSET('RAB input'!$H$11, 0, $D2679))>O$5-N$5, O$5-N$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=P$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:O2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:O2680)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:O2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(O$5-OFFSET('RAB input'!$H$11, 0, $D2679))>P$5-O$5, P$5-O$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=Q$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:P2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:P2680)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:P2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(P$5-OFFSET('RAB input'!$H$11, 0, $D2679))>Q$5-P$5, Q$5-P$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=R$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:Q2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:Q2680)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:Q2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(Q$5-OFFSET('RAB input'!$H$11, 0, $D2679))>R$5-Q$5, R$5-Q$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=S$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:R2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:R2680)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:R2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(R$5-OFFSET('RAB input'!$H$11, 0, $D2679))>S$5-R$5, S$5-R$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=T$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:S2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:S2680)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:S2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(S$5-OFFSET('RAB input'!$H$11, 0, $D2679))>T$5-S$5, T$5-S$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=U$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:T2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:T2680)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:T2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(T$5-OFFSET('RAB input'!$H$11, 0, $D2679))>U$5-T$5, U$5-T$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=V$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:U2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:U2680)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:U2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(U$5-OFFSET('RAB input'!$H$11, 0, $D2679))>V$5-U$5, V$5-U$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=W$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:V2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:V2680)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:V2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(V$5-OFFSET('RAB input'!$H$11, 0, $D2679))>W$5-V$5, W$5-V$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=X$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:W2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:W2680)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:W2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(W$5-OFFSET('RAB input'!$H$11, 0, $D2679))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=Y$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:X2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:X2680)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:X2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(X$5-OFFSET('RAB input'!$H$11, 0, $D2679))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=Z$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:Y2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:Y2680)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:Y2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(Y$5-OFFSET('RAB input'!$H$11, 0, $D2679))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AA$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:Z2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:Z2680)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:Z2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(Z$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AB$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AA2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AA2680)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AA2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AA$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AC$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AB2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AB2680)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AB2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AB$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AD$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AC2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AC2680)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AC2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AC$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AE$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AD2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AD2680)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AD2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AD$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AF$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AE2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AE2680)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AE2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AE$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AG$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AF2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AF2680)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AF2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AF$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AH$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AG2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AG2680)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AG2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AG$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AI$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AH2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AH2680)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AH2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AH$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AJ$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AI2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AI2680)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AI2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AI$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AK$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AJ2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AJ2680)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AJ2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AL$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AK2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AK2680)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AK2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AK$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AM$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AL2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AL2680)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AL2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AL$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AN$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AM2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AM2680)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AM2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AM$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AO$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AN2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AN2680)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AN2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AN$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AP$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AO2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AO2680)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AO2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AO$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AQ$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AP2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AP2680)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AP2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AP$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AR$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AQ2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AQ2680)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AQ2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AS$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AR2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AR2680)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AR2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AR$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AT$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AS2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AS2680)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AS2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AS$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AU$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AT2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AT2680)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AT2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AT$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AV$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AU2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AU2680)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AU2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AU$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AW$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AV2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AV2680)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AV2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AV$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AX$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AW2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AW2680)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AW2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AW$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AY$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AX2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AX2680)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AX2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AX$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=AZ$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AY2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AY2680)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AY2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AY$5-OFFSET('RAB input'!$H$11, 0, $D2679))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BA$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:AZ2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AZ2680)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:AZ2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BB$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BA2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BA2680)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BA2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BA$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BC$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BB2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BB2680)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BB2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BB$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BD$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BC2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BC2680)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BC2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BC$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BE$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BD2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BD2680)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BD2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BD$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BF$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BE2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BE2680)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BE2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BE$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BG$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BF2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BF2680)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BF2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BF$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BH$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BG2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BG2680)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BG2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BG$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BI$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BH2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BH2680)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BH2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BH$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BJ$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BI2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BI2680)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BI2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BI$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BK$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BJ2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BJ2680)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BJ2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BL$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BK2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BK2680)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BK2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BK$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BM$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BL2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BL2680)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BL2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BL$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BN$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BM2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BM2680)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BM2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BM$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BO$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BN2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BN2680)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BN2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BN$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BP$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BO2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BO2680)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BO2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BO$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BQ$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BP2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BP2680)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BP2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BP$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BR$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BQ2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BQ2680)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BQ2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BS$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BR2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BR2680)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BR2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BR$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BT$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BS2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BS2680)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BS2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BS$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2679)), OFFSET('RAB input'!$H$11, 0, $D2679))+$E2661>=BU$5, 0,\nIF(AND(OFFSET($G2653, -$E2661, $D2679)<>0, OFFSET($G2655, -$E2661, $D2679)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)-SUM($G2680:BT2680)),\nIF(AND(OFFSET($G2653, -$E2661, $D2679)=0, OFFSET($G2655, -$E2661, $D2679)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2679)<OFFSET($G2656, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BT2680)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2679)<OFFSET($G2654, -$E2661, $D2679)+$E2679, IFERROR(OFFSET($G2653, -$E2661, $D2679)/OFFSET($G2654, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)/OFFSET($G2656, -$E2661, $D2679), 0), OFFSET($G2653, -$E2661, $D2679)+OFFSET($G2655, -$E2661, $D2679)-SUM($G2680:BT2680))))))\n*IF(OFFSET($G2654, -$D2661, $D2679)+$E2679-(BT$5-OFFSET('RAB input'!$H$11, 0, $D2679))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,{"$f":"D2680+6","v":11},{"$f":"E2680+5.5","v":10.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2680)","v":"Depreciation of t-1 and t-2 adjustment 2015"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2681=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=S$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:Q2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:R2681)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:R2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(R$5-OFFSET('RAB input'!$H$11, 0, $D2680))>S$5-R$5, S$5-R$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=S$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:R2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:R2681)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:R2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(R$5-OFFSET('RAB input'!$H$11, 0, $D2680))>S$5-R$5, S$5-R$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=T$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:S2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:S2681)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:S2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(S$5-OFFSET('RAB input'!$H$11, 0, $D2680))>T$5-S$5, T$5-S$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=U$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:T2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:T2681)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:T2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(T$5-OFFSET('RAB input'!$H$11, 0, $D2680))>U$5-T$5, U$5-T$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=V$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:U2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:U2681)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:U2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(U$5-OFFSET('RAB input'!$H$11, 0, $D2680))>V$5-U$5, V$5-U$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=W$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:V2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:V2681)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:V2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(V$5-OFFSET('RAB input'!$H$11, 0, $D2680))>W$5-V$5, W$5-V$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=X$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:W2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:W2681)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:W2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(W$5-OFFSET('RAB input'!$H$11, 0, $D2680))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=Y$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:X2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:X2681)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:X2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(X$5-OFFSET('RAB input'!$H$11, 0, $D2680))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=Z$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:Y2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:Y2681)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:Y2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(Y$5-OFFSET('RAB input'!$H$11, 0, $D2680))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AA$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:Z2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:Z2681)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:Z2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(Z$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AB$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AA2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AA2681)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AA2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AA$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AC$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AB2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AB2681)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AB2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AB$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AD$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AC2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AC2681)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AC2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AC$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AE$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AD2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AD2681)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AD2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AD$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AF$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AE2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AE2681)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AE2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AE$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AG$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AF2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AF2681)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AF2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AF$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AH$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AG2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AG2681)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AG2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AG$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AI$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AH2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AH2681)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AH2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AH$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AJ$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AI2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AI2681)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AI2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AI$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AK$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AJ2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AJ2681)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AJ2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AL$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AK2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AK2681)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AK2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AK$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AM$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AL2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AL2681)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AL2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AL$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AN$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AM2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AM2681)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AM2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AM$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AO$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AN2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AN2681)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AN2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AN$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AP$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AO2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AO2681)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AO2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AO$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AQ$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AP2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AP2681)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AP2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AP$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AR$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AQ2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AQ2681)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AQ2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AS$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AR2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AR2681)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AR2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AR$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AT$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AS2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AS2681)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AS2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AS$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AU$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AT2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AT2681)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AT2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AT$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AV$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AU2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AU2681)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AU2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AU$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AW$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AV2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AV2681)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AV2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AV$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AX$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AW2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AW2681)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AW2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AW$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AY$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AX2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AX2681)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AX2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AX$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=AZ$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AY2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AY2681)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AY2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AY$5-OFFSET('RAB input'!$H$11, 0, $D2680))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BA$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:AZ2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AZ2681)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:AZ2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BB$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BA2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BA2681)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BA2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BA$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BC$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BB2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BB2681)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BB2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BB$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BD$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BC2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BC2681)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BC2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BC$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BE$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BD2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BD2681)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BD2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BD$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BF$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BE2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BE2681)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BE2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BE$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BG$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BF2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BF2681)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BF2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BF$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BH$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BG2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BG2681)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BG2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BG$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BI$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BH2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BH2681)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BH2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BH$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BJ$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BI2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BI2681)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BI2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BI$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BK$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BJ2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BJ2681)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BJ2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BL$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BK2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BK2681)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BK2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BK$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BM$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BL2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BL2681)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BL2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BL$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BN$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BM2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BM2681)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BM2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BM$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BO$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BN2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BN2681)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BN2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BN$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BP$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BO2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BO2681)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BO2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BO$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BQ$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BP2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BP2681)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BP2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BP$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BR$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BQ2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BQ2681)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BQ2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BS$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BR2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BR2681)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BR2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BR$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BT$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BS2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BS2681)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BS2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BS$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2680)), OFFSET('RAB input'!$H$11, 0, $D2680))+$E2662>=BU$5, 0,\nIF(AND(OFFSET($G2654, -$E2662, $D2680)<>0, OFFSET($G2656, -$E2662, $D2680)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)-SUM($G2681:BT2681)),\nIF(AND(OFFSET($G2654, -$E2662, $D2680)=0, OFFSET($G2656, -$E2662, $D2680)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2680)<OFFSET($G2657, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BT2681)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2680)<OFFSET($G2655, -$E2662, $D2680)+$E2680, IFERROR(OFFSET($G2654, -$E2662, $D2680)/OFFSET($G2655, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)/OFFSET($G2657, -$E2662, $D2680), 0), OFFSET($G2654, -$E2662, $D2680)+OFFSET($G2656, -$E2662, $D2680)-SUM($G2681:BT2681))))))\n*IF(OFFSET($G2655, -$D2662, $D2680)+$E2680-(BT$5-OFFSET('RAB input'!$H$11, 0, $D2680))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[null,null,null,{"$f":"D2681+5","v":16},{"$f":"E2681+5","v":15.5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2681)","v":"Depreciation of t-1 and t-2 adjustment 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2682=LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 'RAB input'!$F$22=\"Yes\"),\nIFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=X$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:V2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:W2682)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:W2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(W$5-OFFSET('RAB input'!$H$11, 0, $D2681))>X$5-W$5, X$5-W$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=X$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:W2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:W2682)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:W2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(W$5-OFFSET('RAB input'!$H$11, 0, $D2681))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=Y$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:X2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:X2682)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:X2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(X$5-OFFSET('RAB input'!$H$11, 0, $D2681))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=Z$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:Y2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:Y2682)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:Y2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(Y$5-OFFSET('RAB input'!$H$11, 0, $D2681))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AA$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:Z2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:Z2682)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:Z2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(Z$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AB$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AA2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AA2682)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AA2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AA$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AC$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AB2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AB2682)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AB2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AB$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AD$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AC2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AC2682)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AC2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AC$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AE$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AD2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AD2682)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AD2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AD$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AF$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AE2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AE2682)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AE2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AE$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AG$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AF2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AF2682)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AF2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AF$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AH$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AG2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AG2682)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AG2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AG$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AI$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AH2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AH2682)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AH2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AH$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AJ$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AI2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AI2682)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AI2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AI$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AK$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AJ2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AJ2682)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AJ2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AJ$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AL$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AK2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AK2682)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AK2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AK$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AM$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AL2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AL2682)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AL2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AL$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AN$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AM2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AM2682)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AM2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AM$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AO$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AN2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AN2682)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AN2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AN$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AP$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AO2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AO2682)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AO2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AO$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AQ$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AP2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AP2682)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AP2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AP$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AR$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AQ2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AQ2682)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AQ2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AQ$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AS$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AR2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AR2682)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AR2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AR$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AT$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AS2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AS2682)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AS2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AS$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AU$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AT2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AT2682)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AT2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AT$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AV$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AU2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AU2682)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AU2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AU$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AW$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AV2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AV2682)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AV2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AV$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AX$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AW2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AW2682)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AW2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AW$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AY$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AX2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AX2682)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AX2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AX$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=AZ$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AY2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AY2682)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AY2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AY$5-OFFSET('RAB input'!$H$11, 0, $D2681))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BA$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:AZ2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AZ2682)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:AZ2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(AZ$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BB$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BA2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BA2682)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BA2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BA$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BC$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BB2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BB2682)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BB2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BB$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BD$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BC2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BC2682)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BC2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BC$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BE$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BD2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BD2682)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BD2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BD$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BF$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BE2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BE2682)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BE2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BE$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BG$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BF2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BF2682)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BF2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BF$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BH$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BG2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BG2682)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BG2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BG$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BI$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BH2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BH2682)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BH2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BH$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BJ$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BI2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BI2682)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BI2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BI$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BK$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BJ2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BJ2682)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BJ2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BJ$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BL$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BK2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BK2682)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BK2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BK$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BM$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BL2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BL2682)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BL2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BL$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BN$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BM2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BM2682)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BM2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BM$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BO$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BN2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BN2682)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BN2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BN$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BP$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BO2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BO2682)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BO2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BO$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BQ$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BP2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BP2682)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BP2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BP$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BR$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BQ2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BQ2682)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BQ2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BQ$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BS$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BR2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BR2682)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BR2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BR$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BT$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BS2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BS2682)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BS2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BS$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)=0), 0,\n(IF(IF('RAB input'!$F$22=\"YES\", INT(OFFSET('RAB input'!$H$11, 0, $D2681)), OFFSET('RAB input'!$H$11, 0, $D2681))+$E2663>=BU$5, 0,\nIF(AND(OFFSET($G2655, -$E2663, $D2681)<>0, OFFSET($G2657, -$E2663, $D2681)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)-SUM($G2682:BT2682)),\nIF(AND(OFFSET($G2655, -$E2663, $D2681)=0, OFFSET($G2657, -$E2663, $D2681)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $D2681)<OFFSET($G2658, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BT2682)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2681)<OFFSET($G2656, -$E2663, $D2681)+$E2681, IFERROR(OFFSET($G2655, -$E2663, $D2681)/OFFSET($G2656, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)/OFFSET($G2658, -$E2663, $D2681), 0), OFFSET($G2655, -$E2663, $D2681)+OFFSET($G2657, -$E2663, $D2681)-SUM($G2682:BT2682))))))\n*IF(OFFSET($G2656, -$D2663, $D2681)+$E2681-(BT$5-OFFSET('RAB input'!$H$11, 0, $D2681))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, $D2662)","v":"Depreciation of asset adjustments - RAB 2011"},null,null,{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>I$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:H2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>J$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:I2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>K$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:J2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>L$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:K2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>M$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:L2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>N$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:M2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>O$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:N2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>P$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:O2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>Q$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:P2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>R$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:Q2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>S$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:R2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>T$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:S2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>U$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:T2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>V$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:U2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>W$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:V2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>X$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:W2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>Y$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:X2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>Z$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:Y2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AA$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:Z2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AB$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AA2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AC$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AB2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AD$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AC2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AE$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AD2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AF$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AE2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AG$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AF2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AH$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AG2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AI$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AH2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AJ$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AI2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AK$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AJ2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AL$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AK2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AM$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AL2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AN$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AM2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AO$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AN2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AP$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AO2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AQ$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AP2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AR$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AQ2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AS$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AR2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AT$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AS2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AU$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AT2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AV$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AU2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AW$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AV2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AX$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AW2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AY$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AX2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>AZ$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AY2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BA$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:AZ2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BB$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BA2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BC$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BB2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BD$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BC2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BE$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BD2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BF$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BE2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BG$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BF2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BH$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BG2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BI$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BH2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BJ$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BI2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BK$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BJ2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BL$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BK2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BM$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BL2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BN$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BM2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BO$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BN2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BP$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BO2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BQ$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BP2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BR$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BQ2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BS$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BR2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BT$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BS2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2657, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=0, OFFSET($G2658, -$D2661, $D2662)=\"n/a\"), 0, (IF(OFFSET($G2658, -$D2661, $D2662)+$E2662>BU$5, IFERROR(OFFSET($G2657, -$D2661, $D2662)/OFFSET($G2658, -$D2661, $D2662), 0), OFFSET($G2657, -$D2661, $D2662)-SUM($G2685:BT2685)))*IF(OFFSET($G2658, -$D2661, $D2662)+$E2662-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2012",null,null,null,{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>J$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:I2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>K$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:J2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>L$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:K2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>M$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:L2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>N$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:M2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>O$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:N2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>P$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:O2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>Q$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:P2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>R$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:Q2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>S$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:R2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>T$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:S2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>U$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:T2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>V$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:U2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>W$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:V2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>X$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:W2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>Y$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:X2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>Z$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:Y2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AA$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:Z2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AB$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AA2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AC$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AB2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AD$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AC2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AE$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AD2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AF$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AE2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AG$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AF2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AH$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AG2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AI$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AH2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AJ$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AI2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AK$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AJ2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AL$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AK2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AM$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AL2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AN$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AM2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AO$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AN2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AP$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AO2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AQ$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AP2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AR$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AQ2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AS$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AR2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AT$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AS2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AU$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AT2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AV$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AU2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AW$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AV2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AX$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AW2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AY$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AX2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>AZ$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AY2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BA$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:AZ2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BB$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BA2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BC$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BB2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BD$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BC2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BE$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BD2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BF$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BE2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BG$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BF2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BH$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BG2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BI$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BH2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BJ$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BI2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BK$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BJ2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BL$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BK2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BM$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BL2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BN$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BM2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BO$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BN2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BP$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BO2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BQ$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BP2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BR$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BQ2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BS$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BR2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BT$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BS2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2658, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=0, OFFSET($G2659, -$D2662, $D2663)=\"n/a\"), 0, (IF(OFFSET($G2659, -$D2662, $D2663)+$E2663>BU$5, IFERROR(OFFSET($G2658, -$D2662, $D2663)/OFFSET($G2659, -$D2662, $D2663), 0), OFFSET($G2658, -$D2662, $D2663)-SUM($G2686:BT2686)))*IF(OFFSET($G2659, -$D2662, $D2663)+$E2663-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2013",null,null,null,null,{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>K$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:J2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>L$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:K2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>M$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:L2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>N$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:M2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>O$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:N2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>P$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:O2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>Q$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:P2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>R$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:Q2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>S$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:R2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>T$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:S2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>U$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:T2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>V$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:U2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>W$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:V2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>X$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:W2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>Y$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:X2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>Z$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:Y2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AA$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:Z2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AB$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AA2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AC$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AB2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AD$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AC2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AE$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AD2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AF$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AE2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AG$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AF2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AH$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AG2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AI$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AH2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AJ$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AI2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AK$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AJ2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AL$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AK2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AM$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AL2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AN$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AM2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AO$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AN2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AP$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AO2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AQ$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AP2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AR$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AQ2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AS$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AR2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AT$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AS2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AU$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AT2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AV$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AU2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AW$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AV2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AX$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AW2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AY$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AX2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>AZ$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AY2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BA$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:AZ2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BB$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BA2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BC$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BB2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BD$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BC2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BE$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BD2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BF$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BE2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BG$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BF2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BH$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BG2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BI$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BH2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BJ$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BI2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BK$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BJ2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BL$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BK2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BM$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BL2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BN$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BM2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BO$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BN2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BP$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BO2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BQ$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BP2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BR$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BQ2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BS$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BR2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BT$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BS2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2659, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=0, OFFSET($G2660, -$D2663, $D2664)=\"n/a\"), 0, (IF(OFFSET($G2660, -$D2663, $D2664)+$E2664>BU$5, IFERROR(OFFSET($G2659, -$D2663, $D2664)/OFFSET($G2660, -$D2663, $D2664), 0), OFFSET($G2659, -$D2663, $D2664)-SUM($G2687:BT2687)))*IF(OFFSET($G2660, -$D2663, $D2664)+$E2664-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2014",null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>L$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:K2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>M$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:L2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>N$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:M2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>O$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:N2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>P$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:O2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>Q$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:P2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>R$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:Q2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>S$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:R2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>T$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:S2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>U$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:T2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>V$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:U2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>W$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:V2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>X$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:W2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>Y$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:X2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>Z$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:Y2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AA$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:Z2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AB$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AA2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AC$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AB2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AD$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AC2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AE$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AD2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AF$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AE2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AG$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AF2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AH$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AG2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AI$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AH2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AJ$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AI2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AK$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AJ2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AL$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AK2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AM$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AL2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AN$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AM2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AO$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AN2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AP$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AO2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AQ$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AP2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AR$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AQ2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AS$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AR2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AT$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AS2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AU$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AT2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AV$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AU2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AW$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AV2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AX$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AW2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AY$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AX2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>AZ$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AY2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BA$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:AZ2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BB$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BA2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BC$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BB2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BD$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BC2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BE$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BD2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BF$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BE2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BG$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BF2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BH$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BG2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BI$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BH2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BJ$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BI2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BK$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BJ2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BL$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BK2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BM$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BL2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BN$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BM2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BO$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BN2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BP$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BO2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BQ$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BP2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BR$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BQ2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BS$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BR2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BT$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BS2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2660, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=0, OFFSET($G2661, -$D2664, $D2665)=\"n/a\"), 0, (IF(OFFSET($G2661, -$D2664, $D2665)+$E2665>BU$5, IFERROR(OFFSET($G2660, -$D2664, $D2665)/OFFSET($G2661, -$D2664, $D2665), 0), OFFSET($G2660, -$D2664, $D2665)-SUM($G2688:BT2688)))*IF(OFFSET($G2661, -$D2664, $D2665)+$E2665-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2015",null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>M$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:L2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>N$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:M2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>O$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:N2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>P$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:O2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>Q$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:P2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>R$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:Q2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>S$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:R2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>T$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:S2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>U$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:T2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>V$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:U2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>W$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:V2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>X$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:W2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>Y$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:X2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>Z$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:Y2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AA$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:Z2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AB$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AA2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AC$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AB2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AD$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AC2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AE$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AD2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AF$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AE2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AG$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AF2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AH$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AG2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AI$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AH2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AJ$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AI2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AK$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AJ2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AL$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AK2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AM$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AL2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AN$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AM2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AO$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AN2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AP$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AO2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AQ$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AP2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AR$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AQ2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AS$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AR2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AT$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AS2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AU$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AT2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AV$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AU2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AW$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AV2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AX$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AW2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AY$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AX2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>AZ$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AY2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BA$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:AZ2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BB$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BA2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BC$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BB2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BD$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BC2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BE$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BD2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BF$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BE2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BG$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BF2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BH$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BG2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BI$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BH2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BJ$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BI2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BK$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BJ2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BL$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BK2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BM$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BL2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BN$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BM2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BO$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BN2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BP$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BO2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BQ$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BP2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BR$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BQ2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BS$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BR2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BT$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BS2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2661, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=0, OFFSET($G2662, -$D2665, $D2666)=\"n/a\"), 0, (IF(OFFSET($G2662, -$D2665, $D2666)+$E2666>BU$5, IFERROR(OFFSET($G2661, -$D2665, $D2666)/OFFSET($G2662, -$D2665, $D2666), 0), OFFSET($G2661, -$D2665, $D2666)-SUM($G2689:BT2689)))*IF(OFFSET($G2662, -$D2665, $D2666)+$E2666-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2016",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>N$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:M2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>O$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:N2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>P$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:O2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>Q$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:P2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>R$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:Q2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>S$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:R2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>T$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:S2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>U$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:T2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>V$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:U2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>W$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:V2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>X$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:W2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>Y$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:X2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>Z$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:Y2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AA$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:Z2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AB$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AA2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AC$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AB2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AD$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AC2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AE$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AD2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AF$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AE2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AG$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AF2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AH$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AG2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AI$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AH2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AJ$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AI2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AK$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AJ2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AL$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AK2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AM$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AL2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AN$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AM2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AO$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AN2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AP$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AO2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AQ$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AP2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AR$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AQ2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AS$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AR2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AT$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AS2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AU$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AT2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AV$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AU2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AW$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AV2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AX$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AW2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AY$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AX2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>AZ$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AY2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BA$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:AZ2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BB$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BA2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BC$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BB2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BD$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BC2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BE$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BD2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BF$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BE2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BG$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BF2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BH$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BG2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BI$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BH2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BJ$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BI2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BK$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BJ2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BL$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BK2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BM$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BL2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BN$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BM2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BO$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BN2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BP$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BO2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BQ$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BP2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BR$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BQ2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BS$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BR2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BT$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BS2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2662, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=0, OFFSET($G2663, -$D2666, $D2667)=\"n/a\"), 0, (IF(OFFSET($G2663, -$D2666, $D2667)+$E2667>BU$5, IFERROR(OFFSET($G2662, -$D2666, $D2667)/OFFSET($G2663, -$D2666, $D2667), 0), OFFSET($G2662, -$D2666, $D2667)-SUM($G2690:BT2690)))*IF(OFFSET($G2663, -$D2666, $D2667)+$E2667-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2017",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>O$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:N2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>P$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:O2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>Q$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:P2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>R$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:Q2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>S$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:R2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>T$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:S2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>U$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:T2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>V$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:U2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>W$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:V2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>X$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:W2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>Y$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:X2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>Z$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:Y2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AA$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:Z2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AB$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AA2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AC$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AB2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AD$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AC2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AE$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AD2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AF$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AE2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AG$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AF2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AH$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AG2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AI$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AH2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AJ$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AI2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AK$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AJ2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AL$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AK2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AM$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AL2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AN$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AM2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AO$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AN2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AP$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AO2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AQ$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AP2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AR$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AQ2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AS$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AR2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AT$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AS2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AU$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AT2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AV$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AU2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AW$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AV2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AX$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AW2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AY$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AX2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>AZ$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AY2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BA$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:AZ2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BB$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BA2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BC$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BB2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BD$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BC2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BE$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BD2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BF$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BE2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BG$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BF2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BH$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BG2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BI$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BH2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BJ$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BI2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BK$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BJ2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BL$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BK2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BM$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BL2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BN$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BM2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BO$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BN2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BP$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BO2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BQ$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BP2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BR$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BQ2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BS$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BR2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BT$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BS2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2663, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=0, OFFSET($G2664, -$D2667, $D2668)=\"n/a\"), 0, (IF(OFFSET($G2664, -$D2667, $D2668)+$E2668>BU$5, IFERROR(OFFSET($G2663, -$D2667, $D2668)/OFFSET($G2664, -$D2667, $D2668), 0), OFFSET($G2663, -$D2667, $D2668)-SUM($G2691:BT2691)))*IF(OFFSET($G2664, -$D2667, $D2668)+$E2668-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2018",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>P$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:O2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>Q$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:P2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>R$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:Q2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>S$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:R2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>T$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:S2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>U$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:T2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>V$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:U2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>W$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:V2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>X$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:W2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>Y$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:X2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>Z$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:Y2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AA$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:Z2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AB$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AA2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AC$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AB2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AD$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AC2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AE$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AD2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AF$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AE2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AG$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AF2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AH$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AG2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AI$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AH2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AJ$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AI2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AK$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AJ2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AL$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AK2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AM$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AL2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AN$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AM2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AO$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AN2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AP$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AO2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AQ$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AP2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AR$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AQ2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AS$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AR2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AT$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AS2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AU$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AT2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AV$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AU2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AW$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AV2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AX$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AW2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AY$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AX2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>AZ$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AY2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BA$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:AZ2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BB$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BA2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BC$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BB2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BD$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BC2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BE$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BD2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BF$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BE2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BG$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BF2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BH$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BG2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BI$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BH2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BJ$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BI2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BK$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BJ2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BL$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BK2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BM$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BL2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BN$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BM2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BO$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BN2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BP$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BO2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BQ$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BP2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BR$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BQ2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BS$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BR2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BT$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BS2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2664, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=0, OFFSET($G2665, -$D2668, $D2669)=\"n/a\"), 0, (IF(OFFSET($G2665, -$D2668, $D2669)+$E2669>BU$5, IFERROR(OFFSET($G2664, -$D2668, $D2669)/OFFSET($G2665, -$D2668, $D2669), 0), OFFSET($G2664, -$D2668, $D2669)-SUM($G2692:BT2692)))*IF(OFFSET($G2665, -$D2668, $D2669)+$E2669-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2019",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>Q$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:P2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>R$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:Q2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>S$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:R2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>T$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:S2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>U$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:T2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>V$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:U2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>W$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:V2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>X$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:W2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>Y$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:X2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>Z$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:Y2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AA$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:Z2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AB$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AA2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AC$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AB2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AD$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AC2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AE$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AD2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AF$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AE2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AG$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AF2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AH$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AG2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AI$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AH2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AJ$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AI2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AK$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AJ2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AL$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AK2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AM$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AL2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AN$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AM2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AO$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AN2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AP$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AO2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AQ$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AP2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AR$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AQ2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AS$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AR2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AT$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AS2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AU$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AT2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AV$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AU2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AW$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AV2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AX$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AW2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AY$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AX2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>AZ$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AY2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BA$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:AZ2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BB$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BA2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BC$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BB2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BD$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BC2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BE$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BD2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BF$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BE2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BG$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BF2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BH$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BG2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BI$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BH2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BJ$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BI2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BK$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BJ2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BL$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BK2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BM$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BL2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BN$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BM2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BO$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BN2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BP$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BO2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BQ$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BP2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BR$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BQ2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BS$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BR2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BT$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BS2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2665, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=0, OFFSET($G2666, -$D2669, $D2670)=\"n/a\"), 0, (IF(OFFSET($G2666, -$D2669, $D2670)+$E2670>BU$5, IFERROR(OFFSET($G2665, -$D2669, $D2670)/OFFSET($G2666, -$D2669, $D2670), 0), OFFSET($G2665, -$D2669, $D2670)-SUM($G2693:BT2693)))*IF(OFFSET($G2666, -$D2669, $D2670)+$E2670-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2020",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>R$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:Q2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>S$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:R2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>T$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:S2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>U$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:T2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>V$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:U2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>W$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:V2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>X$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:W2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>Y$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:X2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>Z$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:Y2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AA$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:Z2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AB$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AA2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AC$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AB2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AD$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AC2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AE$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AD2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AF$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AE2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AG$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AF2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AH$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AG2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AI$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AH2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AJ$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AI2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AK$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AJ2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AL$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AK2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AM$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AL2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AN$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AM2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AO$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AN2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AP$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AO2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AQ$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AP2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AR$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AQ2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AS$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AR2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AT$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AS2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AU$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AT2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AV$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AU2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AW$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AV2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AX$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AW2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AY$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AX2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>AZ$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AY2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BA$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:AZ2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BB$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BA2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BC$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BB2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BD$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BC2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BE$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BD2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BF$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BE2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BG$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BF2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BH$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BG2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BI$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BH2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BJ$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BI2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BK$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BJ2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BL$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BK2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BM$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BL2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BN$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BM2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BO$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BN2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BP$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BO2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BQ$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BP2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BR$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BQ2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BS$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BR2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BT$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BS2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2666, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=0, OFFSET($G2667, -$D2670, $D2671)=\"n/a\"), 0, (IF(OFFSET($G2667, -$D2670, $D2671)+$E2671>BU$5, IFERROR(OFFSET($G2666, -$D2670, $D2671)/OFFSET($G2667, -$D2670, $D2671), 0), OFFSET($G2666, -$D2670, $D2671)-SUM($G2694:BT2694)))*IF(OFFSET($G2667, -$D2670, $D2671)+$E2671-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2021",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>S$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:R2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>T$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:S2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>U$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:T2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>V$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:U2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>W$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:V2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>X$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:W2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>Y$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:X2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>Z$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:Y2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AA$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:Z2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AB$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AA2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AC$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AB2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AD$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AC2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AE$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AD2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AF$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AE2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AG$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AF2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AH$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AG2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AI$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AH2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AJ$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AI2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AK$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AJ2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AL$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AK2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AM$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AL2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AN$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AM2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AO$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AN2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AP$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AO2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AQ$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AP2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AR$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AQ2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AS$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AR2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AT$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AS2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AU$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AT2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AV$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AU2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AW$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AV2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AX$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AW2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AY$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AX2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>AZ$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AY2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BA$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:AZ2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BB$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BA2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BC$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BB2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BD$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BC2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BE$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BD2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BF$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BE2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BG$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BF2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BH$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BG2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BI$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BH2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BJ$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BI2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BK$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BJ2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BL$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BK2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BM$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BL2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BN$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BM2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BO$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BN2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BP$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BO2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BQ$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BP2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BR$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BQ2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BS$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BR2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BT$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BS2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2667, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=0, OFFSET($G2668, -$D2671, $D2672)=\"n/a\"), 0, (IF(OFFSET($G2668, -$D2671, $D2672)+$E2672>BU$5, IFERROR(OFFSET($G2667, -$D2671, $D2672)/OFFSET($G2668, -$D2671, $D2672), 0), OFFSET($G2667, -$D2671, $D2672)-SUM($G2695:BT2695)))*IF(OFFSET($G2668, -$D2671, $D2672)+$E2672-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>T$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:S2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>U$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:T2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>V$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:U2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>W$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:V2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>X$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:W2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>Y$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:X2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>Z$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:Y2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AA$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:Z2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AB$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AA2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AC$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AB2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AD$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AC2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AE$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AD2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AF$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AE2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AG$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AF2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AH$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AG2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AI$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AH2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AJ$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AI2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AK$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AJ2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AL$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AK2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AM$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AL2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AN$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AM2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AO$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AN2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AP$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AO2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AQ$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AP2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AR$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AQ2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AS$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AR2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AT$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AS2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AU$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AT2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AV$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AU2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AW$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AV2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AX$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AW2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AY$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AX2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>AZ$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AY2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BA$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:AZ2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BB$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BA2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BC$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BB2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BD$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BC2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BE$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BD2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BF$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BE2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BG$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BF2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BH$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BG2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BI$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BH2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BJ$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BI2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BK$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BJ2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BL$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BK2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BM$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BL2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BN$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BM2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BO$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BN2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BP$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BO2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BQ$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BP2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BR$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BQ2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BS$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BR2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BT$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BS2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2668, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=0, OFFSET($G2669, -$D2672, $D2673)=\"n/a\"), 0, (IF(OFFSET($G2669, -$D2672, $D2673)+$E2673>BU$5, IFERROR(OFFSET($G2668, -$D2672, $D2673)/OFFSET($G2669, -$D2672, $D2673), 0), OFFSET($G2668, -$D2672, $D2673)-SUM($G2696:BT2696)))*IF(OFFSET($G2669, -$D2672, $D2673)+$E2673-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>U$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:T2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>V$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:U2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>W$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:V2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>X$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:W2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>Y$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:X2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>Z$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:Y2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AA$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:Z2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AB$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AA2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AC$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AB2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AD$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AC2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AE$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AD2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AF$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AE2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AG$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AF2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AH$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AG2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AI$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AH2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AJ$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AI2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AK$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AJ2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AL$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AK2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AM$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AL2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AN$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AM2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AO$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AN2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AP$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AO2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AQ$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AP2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AR$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AQ2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AS$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AR2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AT$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AS2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AU$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AT2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AV$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AU2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AW$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AV2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AX$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AW2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AY$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AX2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>AZ$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AY2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BA$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:AZ2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BB$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BA2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BC$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BB2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BD$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BC2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BE$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BD2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BF$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BE2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BG$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BF2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BH$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BG2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BI$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BH2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BJ$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BI2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BK$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BJ2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BL$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BK2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BM$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BL2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BN$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BM2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BO$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BN2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BP$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BO2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BQ$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BP2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BR$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BQ2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BS$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BR2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BT$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BS2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2669, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=0, OFFSET($G2670, -$D2673, $D2674)=\"n/a\"), 0, (IF(OFFSET($G2670, -$D2673, $D2674)+$E2674>BU$5, IFERROR(OFFSET($G2669, -$D2673, $D2674)/OFFSET($G2670, -$D2673, $D2674), 0), OFFSET($G2669, -$D2673, $D2674)-SUM($G2697:BT2697)))*IF(OFFSET($G2670, -$D2673, $D2674)+$E2674-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>V$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:U2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>W$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:V2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>X$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:W2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>Y$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:X2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>Z$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:Y2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AA$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:Z2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AB$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AA2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AC$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AB2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AD$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AC2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AE$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AD2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AF$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AE2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AG$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AF2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AH$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AG2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AI$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AH2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AJ$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AI2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AK$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AJ2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AL$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AK2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AM$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AL2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AN$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AM2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AO$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AN2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AP$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AO2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AQ$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AP2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AR$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AQ2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AS$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AR2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AT$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AS2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AU$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AT2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AV$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AU2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AW$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AV2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AX$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AW2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AY$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AX2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>AZ$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AY2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BA$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:AZ2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BB$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BA2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BC$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BB2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BD$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BC2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BE$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BD2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BF$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BE2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BG$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BF2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BH$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BG2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BI$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BH2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BJ$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BI2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BK$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BJ2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BL$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BK2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BM$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BL2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BN$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BM2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BO$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BN2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BP$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BO2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BQ$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BP2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BR$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BQ2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BS$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BR2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BT$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BS2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2670, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=0, OFFSET($G2671, -$D2674, $D2675)=\"n/a\"), 0, (IF(OFFSET($G2671, -$D2674, $D2675)+$E2675>BU$5, IFERROR(OFFSET($G2670, -$D2674, $D2675)/OFFSET($G2671, -$D2674, $D2675), 0), OFFSET($G2670, -$D2674, $D2675)-SUM($G2698:BT2698)))*IF(OFFSET($G2671, -$D2674, $D2675)+$E2675-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>W$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:V2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>X$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:W2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>Y$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:X2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>Z$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:Y2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AA$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:Z2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AB$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AA2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AC$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AB2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AD$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AC2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AE$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AD2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AF$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AE2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AG$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AF2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AH$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AG2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AI$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AH2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AJ$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AI2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AK$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AJ2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AL$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AK2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AM$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AL2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AN$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AM2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AO$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AN2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AP$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AO2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AQ$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AP2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AR$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AQ2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AS$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AR2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AT$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AS2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AU$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AT2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AV$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AU2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AW$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AV2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AX$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AW2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AY$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AX2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>AZ$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AY2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BA$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:AZ2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BB$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BA2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BC$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BB2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BD$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BC2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BE$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BD2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BF$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BE2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BG$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BF2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BH$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BG2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BI$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BH2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BJ$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BI2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BK$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BJ2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BL$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BK2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BM$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BL2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BN$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BM2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BO$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BN2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BP$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BO2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BQ$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BP2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BR$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BQ2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BS$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BR2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BT$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BS2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2671, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=0, OFFSET($G2672, -$D2675, $D2676)=\"n/a\"), 0, (IF(OFFSET($G2672, -$D2675, $D2676)+$E2676>BU$5, IFERROR(OFFSET($G2671, -$D2675, $D2676)/OFFSET($G2672, -$D2675, $D2676), 0), OFFSET($G2671, -$D2675, $D2676)-SUM($G2699:BT2699)))*IF(OFFSET($G2672, -$D2675, $D2676)+$E2676-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - RAB 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>X$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:W2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>Y$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:X2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>Z$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:Y2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AA$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:Z2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AB$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AA2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AC$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AB2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AD$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AC2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AE$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AD2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AF$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AE2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AG$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AF2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AH$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AG2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AI$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AH2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AJ$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AI2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AK$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AJ2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AL$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AK2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AM$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AL2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AN$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AM2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AO$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AN2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AP$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AO2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AQ$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AP2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AR$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AQ2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AS$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AR2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AT$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AS2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AU$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AT2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AV$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AU2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AW$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AV2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AX$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AW2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AY$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AX2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>AZ$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AY2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BA$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:AZ2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BB$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BA2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BC$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BB2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BD$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BC2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BE$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BD2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BF$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BE2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BG$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BF2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BH$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BG2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BI$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BH2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BJ$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BI2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BK$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BJ2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BL$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BK2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BM$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BL2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BN$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BM2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BO$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BN2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BP$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BO2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BQ$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BP2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BR$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BQ2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BS$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BR2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BT$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BS2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2672, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=0, OFFSET($G2673, -$D2676, $D2677)=\"n/a\"), 0, (IF(OFFSET($G2673, -$D2676, $D2677)+$E2677>BU$5, IFERROR(OFFSET($G2672, -$D2676, $D2677)/OFFSET($G2673, -$D2676, $D2677), 0), OFFSET($G2672, -$D2676, $D2677)-SUM($G2700:BT2700)))*IF(OFFSET($G2673, -$D2676, $D2677)+$E2677-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$27:$E$76, MATCH($E2651, 'RAB input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H2661:H2701)","v":0},3.2558859048178131E-2,3.2558859048178131E-2,3.2558859048178131E-2,3.2558859048178131E-2,3.2558859048178131E-2,0.2298657134180685,0.2298657134180685,0.2298657134180685,0.2298657134180685,0.11493285670903425,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,{"$f":"SUM(AN2661:AN2701)","v":0.25455789889973096},0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25455789889973096,0.25373325276229225,0.22199903985155284,0.22199903985155284,0.22199903985155284,0.22199903985155284,0.22199903985155284,0.22199903985155284,0.10694416415801429,2.4692185481662476E-2,2.4692185481662476E-2,2.4692185481662476E-2,2.2639607987406496E-2,0,0,0,0,0,{"$f":"SUM(BT2661:BT2701)","v":0},{"$f":"SUM(BU2661:BU2701)","v":0}]

{"sheet":"RAB tracking summary","index":4,"n_rows":58,"n_cols":68,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - RAB tracking summary - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - RAB tracking summary - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"_xlfn.SINGLE(INDEX(RAB_years, IF('RAB input'!$F$22=\"Yes\",\nROUNDDOWN(LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 0),\nROUNDUP(LOOKUP(2, 1/('RAB input'!$5:$5<>\"\"),'RAB input'!$5:$5), 0))))","v":"2025-26"},{"$f":"INDEX(RAB_years, 1, MATCH(G$4, RAB_years, 0)+1)","v":"2026-27"},{"$f":"INDEX(RAB_years, 1, MATCH(H$4, RAB_years, 0)+1)","v":"2027-28"},{"$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":"2028-29"},"2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87"]
[null,{"$f":"\"RAB tracking summary table ($m, \"&G4&\")\"","v":"RAB tracking summary table ($m, 2025-26)"}]
[]
[null,null,null,"RAB (RFM)","Adjustment required",null,"Total"]
[null,"Forecast RAB depreciation",null,{"$f":"SUM(D9:D58)","v":6144.9247537637384},null,null,{"$f":"SUM(G9:G58)","v":6209.2356907692865},{"$f":"SUM(H9:H58)","v":326.6144769938839},{"$f":"SUM(I9:I58)","v":313.60587358171523},297.93398530156946,275.73334022147753,252.89111702484104,211.23086938522755,209.20708217680232,207.16365990085387,204.36459476478541,201.39542446073642,198.58437620494107,198.58437620494107,198.58437620494107,162.27531528940992,105.56036348844509,107.52539765630465,107.77317750098135,107.82275997354427,107.82275997354427,107.82275997354427,107.82275997354427,107.81917143453481,107.8111920765331,107.8111920765331,107.8111920765331,107.8111920765331,107.8111920765331,107.8111920765331,107.8111920765331,107.84637289339963,107.50327204421825,106.39649638101949,104.59691388236261,103.50936980808795,102.32833473764303,99.175794893719583,91.919233375223726,84.272994056619581,77.353373298910512,67.449742984021469,58.2958347892462,49.988752821222626,41.549510457902059,34.353781273223511,28.064149624570724,22.39533910300603,18.945105031147172,15.141201384901505,10.284048475828921,5.0497072267115017,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'RAB input'!$E27","v":"Subtransmission"},{"$f":"INDEX('RAB input'!513:513, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1021.6935742309968},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":0.99594582126937026},{"$f":"$D9-$G9","v":-4.158989645228985},{"$f":"SUM(H9:XFD9)","v":1025.8525638762258},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.100365308636071},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":31.860442958544159},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":21.880953001710797},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.410751464835094},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.417027289119023},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.452208105985545},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.10910725680418},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":22.003569942366557},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.251641851412703},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.164097777138018},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.952606816655162},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.597931493121244},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":16.689547060503234},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.540290095200303},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.934565834590952},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.745252935359529},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.192924492974468},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.9185770464758551},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.6224566738216746},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2050247760738877},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5945105218364248},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$57:$57, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E28","v":"Distribution system assets"},{"$f":"INDEX('RAB input'!514:514, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":4622.541382789771},0.99766863042677378,-10.802035868568055,4633.343418658339,{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.35342637210468},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.35342637210468},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.35342637210468},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.35342637210468},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.35342637210468},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.35342637210468},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.35342637210468},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.35342637210468},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.50124916810802},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.55602621434255},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.55602621434255},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.55602621434255},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":165.55602621434255},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":129.48688764890332},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":82.751425804771856},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.186661509507118},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.4281655298999},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.477748002462803},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":83.508203892500759},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":80.710339372111221},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":74.846767872818361},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":68.399082991438519},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":63.258212310610297},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":55.667410462748443},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":49.065830710358227},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":43.033096188833269},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":36.893056498176286},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":31.148756497149623},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":26.469639102734298},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":22.39533910300603},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":18.945105031147172},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.141201384901505},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.284048475828921},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.0497072267115017},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$110:$110, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E29","v":"SCADA/Network control"},{"$f":"INDEX('RAB input'!515:515, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":108.38497204296587},0.77803116854772825,-30.921750392431022,139.30672243539689,{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":24.868408394797495},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.044407473488658},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.230742274360647},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":16.616826029574497},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.444012026527187},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.849093022524354},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.825305814099123},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.7818835381506837},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.8349956060788752},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8110482557953422},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$164:$164, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E30","v":"Non-network general assets - IT"},{"$f":"INDEX('RAB input'!516:516, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":10.052462373838601},0.2850098918040519,-25.218111255057771,35.270573628896372,{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.9587794484481051},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.538014534408099},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.7475693669317653},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.3370005789038242},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6892097002045818},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$218:$218, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E31","v":"Non-network general assets - Other"},{"$f":"INDEX('RAB input'!517:517, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":6.517024440783036},0.45566908019481001,-7.7850748765479629,14.302099317330999,{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2628498864041884},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.3418232469621039},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.067163667011191},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.41685906514908},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2134034518044352},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$272:$272, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E32","v":"Land"},{"$f":"INDEX('RAB input'!518:518, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":35.092475169139398},1,35.092475169139398,0,{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E33","v":"Secondary systems (pre 2016)"},{"$f":"INDEX('RAB input'!519:519, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":49.846676783147345},0.42023783397988035,-68.768718482605522,118.61539526575287,{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.72307905315057},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.72307905315057},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.72307905315057},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.72307905315057},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.723079053150588},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$380:$380, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E34","v":"Accelerated Depr - Distr assets (Contingent Project 1)"},{"$f":"INDEX('RAB input'!520:520, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$434:$434, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E35","v":"Accelerated Depr - Distr assets (Contingent Project 2)"},{"$f":"INDEX('RAB input'!521:521, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$488:$488, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E36","v":"Accelerated Depr - Distr assets (Contingent Project 3)"},{"$f":"INDEX('RAB input'!522:522, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-2.2204460492503131E-16},1,-2.2204460492503131E-16,0,{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$542:$542, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E37","v":"Accelerated Depr - Distr assets (Other)"},{"$f":"INDEX('RAB input'!523:523, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E38","v":"Non-network leasehold land & buildings - 1 July 2021"},{"$f":"INDEX('RAB input'!524:524, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":14.634308845222579},1,0,14.634308845222584,{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.4550881392727657},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.4550881392727657},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.4550881392727657},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.269044427404288},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$650:$650, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E39","v":"Non- Network Leasehold Land & Buildings - 2021-22"},{"$f":"INDEX('RAB input'!525:525, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.6334668150935769E-3},1.0495864035872327E-2,-0.24827172842114636,0.25090519523623994,{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1567897011168357E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.9793580017044046E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$704:$704, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E40","v":"Non- Network Leasehold Land & Buildings - 2025-26"},{"$f":"INDEX('RAB input'!526:526, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.2874114798822212},1.3353873602834261,0.32333804458403348,0.96407343529818768,{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25748229597644418},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25748229597644423},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.21692053238207104},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.21692053238207112},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5267778581156976E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$758:$758, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E41","v":0},{"$f":"INDEX('RAB input'!527:527, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$812:$812, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E42","v":"Critical spares - network assets"},{"$f":"INDEX('RAB input'!528:528, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":7.6125608400000013},1,7.6125608400000013,0,{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$866:$866, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E43","v":0},{"$f":"INDEX('RAB input'!529:529, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$920:$920, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E44","v":0},{"$f":"INDEX('RAB input'!530:530, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$974:$974, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E45","v":0},{"$f":"INDEX('RAB input'!531:531, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1028:$1028, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E46","v":0},{"$f":"INDEX('RAB input'!532:532, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1082:$1082, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E47","v":0},{"$f":"INDEX('RAB input'!533:533, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1136:$1136, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E48","v":0},{"$f":"INDEX('RAB input'!534:534, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1190:$1190, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E49","v":0},{"$f":"INDEX('RAB input'!535:535, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1244:$1244, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E50","v":0},{"$f":"INDEX('RAB input'!536:536, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1298:$1298, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E51","v":0},{"$f":"INDEX('RAB input'!537:537, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1352:$1352, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E52","v":0},{"$f":"INDEX('RAB input'!538:538, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1406:$1406, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E53","v":0},{"$f":"INDEX('RAB input'!539:539, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E54","v":0},{"$f":"INDEX('RAB input'!540:540, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1514:$1514, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E55","v":0},{"$f":"INDEX('RAB input'!541:541, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E56","v":0},{"$f":"INDEX('RAB input'!542:542, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1622:$1622, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E57","v":0},{"$f":"INDEX('RAB input'!543:543, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1676:$1676, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E58","v":0},{"$f":"INDEX('RAB input'!544:544, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,{"$f":"SUM(H40:XFD40)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1730:$1730, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E59","v":0},{"$f":"INDEX('RAB input'!545:545, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},{"$f":"IF($G41=0, 1, (1+$F41/$G41))","v":1},{"$f":"$D41-$G41","v":0},0,{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1784:$1784, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E60","v":0},{"$f":"INDEX('RAB input'!546:546, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1838:$1838, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E61","v":0},{"$f":"INDEX('RAB input'!547:547, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1892:$1892, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E62","v":0},{"$f":"INDEX('RAB input'!548:548, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1946:$1946, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E63","v":0},{"$f":"INDEX('RAB input'!549:549, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2000:$2000, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E64","v":0},{"$f":"INDEX('RAB input'!550:550, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E65","v":0},{"$f":"INDEX('RAB input'!551:551, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2108:$2108, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E66","v":0},{"$f":"INDEX('RAB input'!552:552, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2162:$2162, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E67","v":0},{"$f":"INDEX('RAB input'!553:553, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2216:$2216, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E68","v":0},{"$f":"INDEX('RAB input'!554:554, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2270:$2270, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E69","v":0},{"$f":"INDEX('RAB input'!555:555, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2324:$2324, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E70","v":0},{"$f":"INDEX('RAB input'!556:556, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2378:$2378, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E71","v":0},{"$f":"INDEX('RAB input'!557:557, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2432:$2432, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E72","v":0},{"$f":"INDEX('RAB input'!558:558, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2486:$2486, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E73","v":0},{"$f":"INDEX('RAB input'!559:559, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2540:$2540, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E74","v":"Buildings - capital works"},{"$f":"INDEX('RAB input'!560:560, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":20.628231252224914},1.0699652682050456,1.348884655460644,19.27934659676427,{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53415408531198949},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9548498727011628E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5102680563389738E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E75","v":"in-house software"},{"$f":"INDEX('RAB input'!561:561, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":232.09382115285075},1.2033126643974945,39.214756534128867,192.87906461872188,{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":63.707013413131193},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":49.864202475753423},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.111645905757321},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":27.771834172210042},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.424368651869909},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2648:$2648, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E76","v":"Equity raising costs"},{"$f":"INDEX('RAB input'!562:562, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":14.537218896100571},1.0000000000000011,1.5987211554602254E-14,14.537218896100555,{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38226269963928322},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38102435087812925},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.33336994317512847},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.33336994317512847},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.33336994317512847},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.33336994317512847},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.33336994317512847},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.33336994317512847},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.16059515370926256},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.7079585913506248E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.7079585913506248E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.7079585913506248E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.3997285904099804E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2702:$2702, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"TAB tracking","index":5,"n_rows":1404,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - TAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2020-21"},{"$f":"'TAB input'!H$4","v":"2021-22"},{"$f":"'TAB input'!I$4","v":"2022-23"},{"$f":"'TAB input'!J$4","v":"2023-24"},{"$f":"'TAB input'!K$4","v":"2024-25"},{"$f":"'TAB input'!L$4","v":"2025-26"},{"$f":"'TAB input'!M$4","v":"2026-27"},{"$f":"'TAB input'!N$4","v":"2027-28"},{"$f":"'TAB input'!O$4","v":"2028-29"},{"$f":"'TAB input'!P$4","v":"2029-30"},{"$f":"'TAB input'!Q$4","v":"2030-31"},{"$f":"'TAB input'!R$4","v":"2031-32"},{"$f":"'TAB input'!S$4","v":"2032-33"},{"$f":"'TAB input'!T$4","v":"2033-34"},{"$f":"'TAB input'!U$4","v":"2034-35"},{"$f":"'TAB input'!V$4","v":"2035-36"},{"$f":"'TAB input'!W$4","v":"2036-37"},{"$f":"'TAB input'!X$4","v":"2037-38"},{"$f":"'TAB input'!Y$4","v":"2038-39"},{"$f":"'TAB input'!Z$4","v":"2039-40"},{"$f":"'TAB input'!AA$4","v":"2040-41"},{"$f":"'TAB input'!AB$4","v":"2041-42"},{"$f":"'TAB input'!AC$4","v":"2042-43"},{"$f":"'TAB input'!AD$4","v":"2043-44"},{"$f":"'TAB input'!AE$4","v":"2044-45"},{"$f":"'TAB input'!AF$4","v":"2045-46"},{"$f":"'TAB input'!AG$4","v":"2046-47"},{"$f":"'TAB input'!AH$4","v":"2047-48"},{"$f":"'TAB input'!AI$4","v":"2048-49"},{"$f":"'TAB input'!AJ$4","v":"2049-50"},{"$f":"'TAB input'!AK$4","v":"2050-51"},{"$f":"'TAB input'!AL$4","v":"2051-52"},{"$f":"'TAB input'!AM$4","v":"2052-53"},{"$f":"'TAB input'!AN$4","v":"2053-54"},{"$f":"'TAB input'!AO$4","v":"2054-55"},{"$f":"'TAB input'!AP$4","v":"2055-56"},{"$f":"'TAB input'!AQ$4","v":"2056-57"},{"$f":"'TAB input'!AR$4","v":"2057-58"},{"$f":"'TAB input'!AS$4","v":"2058-59"},{"$f":"'TAB input'!AT$4","v":"2059-60"},{"$f":"'TAB input'!AU$4","v":"2060-61"},{"$f":"'TAB input'!AV$4","v":"2061-62"},{"$f":"'TAB input'!AW$4","v":"2062-63"},{"$f":"'TAB input'!AX$4","v":"2063-64"},{"$f":"'TAB input'!AY$4","v":"2064-65"},{"$f":"'TAB input'!AZ$4","v":"2065-66"},{"$f":"'TAB input'!BA$4","v":"2066-67"},{"$f":"'TAB input'!BB$4","v":"2067-68"},{"$f":"'TAB input'!BC$4","v":"2068-69"},{"$f":"'TAB input'!BD$4","v":"2069-70"},{"$f":"'TAB input'!BE$4","v":"2070-71"},{"$f":"'TAB input'!BF$4","v":"2071-72"},{"$f":"'TAB input'!BG$4","v":"2072-73"},{"$f":"'TAB input'!BH$4","v":"2073-74"},{"$f":"'TAB input'!BI$4","v":"2074-75"},{"$f":"'TAB input'!BJ$4","v":"2075-76"},{"$f":"'TAB input'!BK$4","v":"2076-77"},{"$f":"'TAB input'!BL$4","v":"2077-78"},{"$f":"'TAB input'!BM$4","v":"2078-79"},{"$f":"'TAB input'!BN$4","v":"2079-80"},{"$f":"'TAB input'!BO$4","v":"2080-81"},{"$f":"'TAB input'!BP$4","v":"2081-82"},{"$f":"'TAB input'!BQ$4","v":"2082-83"},{"$f":"'TAB input'!BR$4","v":"2083-84"},{"$f":"'TAB input'!BS$4","v":"2084-85"},{"$f":"'TAB input'!BT$4","v":"2085-86"},{"$f":"'TAB input'!BU$4","v":"2086-87"}]
[null,null,null,null,null,null,0,{"$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$5), 1)","v":11},{"$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$5), 1)","v":12},{"$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$5), 1)","v":13},{"$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$5), 1)","v":14},{"$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$5), 1)","v":15},{"$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$5), 1)","v":16},{"$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$5), 1)","v":17},{"$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$5), 1)","v":18},{"$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$5), 1)","v":19},{"$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$5), 1)","v":20},{"$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$5), 1)","v":21},{"$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$5), 1)","v":22},{"$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$5), 1)","v":23},{"$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$5), 1)","v":24},{"$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$5), 1)","v":25},{"$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$5), 1)","v":26},{"$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$5), 1)","v":27},{"$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$5), 1)","v":28},{"$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$5), 1)","v":29},{"$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$5), 1)","v":30},{"$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$5), 1)","v":31},{"$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$5), 1)","v":32},{"$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$5), 1)","v":33},{"$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$5), 1)","v":34},{"$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$5), 1)","v":35},{"$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$5), 1)","v":36},{"$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$5), 1)","v":37},{"$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$5), 1)","v":38},{"$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$5), 1)","v":39},{"$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$5), 1)","v":40},{"$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$5), 1)","v":41},{"$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$5), 1)","v":42},{"$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$5), 1)","v":43},{"$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$5), 1)","v":44},{"$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$5), 1)","v":45},{"$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$5), 1)","v":46},{"$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$5), 1)","v":47},{"$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$5), 1)","v":48},{"$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$5), 1)","v":49},{"$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$5), 1)","v":50},{"$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$5), 1)","v":51},{"$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$5), 1)","v":52},{"$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$5), 1)","v":53},{"$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$5), 1)","v":54},{"$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$5), 1)","v":55},{"$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$5), 1)","v":56},{"$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$5), 1)","v":57},{"$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$5), 1)","v":58},{"$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$5), 1)","v":59},{"$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$5), 1)","v":60},{"$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$5), 1)","v":61},{"$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$5), 1)","v":62},{"$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$5), 1)","v":63},{"$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$5), 1)","v":64},{"$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$5), 1)","v":65},{"$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$5), 1)","v":66}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E7, 'TAB input'!$D$18:$D$67, 0))","v":"Subtransmission"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":486.87855641067193},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":54.827937636427478},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":60.746731165029416},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":20.554645476760996},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":51.709991857805036},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":76.137403341708151},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E7)-INDEX('TAB input'!V$72:V$121, $E7)-INDEX('TAB input'!V$126:V$175, $E7)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E7)-INDEX('TAB input'!W$72:W$121, $E7)-INDEX('TAB input'!W$126:W$175, $E7)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E7)=\"\", IF($G7=0, 0, F8), INDEX('TAB input'!$G$180:$G$229, $E7))","v":36.1133644132886},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":43},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":43}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":45},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":45}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":29.213008900547177},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":25.975607662397309},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":35.98677906075028},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":22.913123434313789},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":7.8137452256950706},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E7)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E7)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E7)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E7)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E7)","v":0},{"$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, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$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, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E7)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E7)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E7)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E7)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E7)","v":0},{"$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, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E7)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E7)=\"\", R15, INDEX('TAB input'!S$446:S$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E7)=\"\", S15, INDEX('TAB input'!T$446:T$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E7)=\"\", T15, INDEX('TAB input'!U$446:U$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E7)=\"\", U15, INDEX('TAB input'!V$446:V$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E7)=\"\", V15, INDEX('TAB input'!W$446:W$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E7)=\"\", W15, INDEX('TAB input'!X$446:X$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E7)=\"\", X15, INDEX('TAB input'!Y$446:Y$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E7)=\"\", Y15, INDEX('TAB input'!Z$446:Z$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E7)=\"\", Z15, INDEX('TAB input'!AA$446:AA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E7)=\"\", AA15, INDEX('TAB input'!AB$446:AB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E7)=\"\", AB15, INDEX('TAB input'!AC$446:AC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E7)=\"\", AC15, INDEX('TAB input'!AD$446:AD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E7)=\"\", AD15, INDEX('TAB input'!AE$446:AE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E7)=\"\", AE15, INDEX('TAB input'!AF$446:AF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E7)=\"\", AF15, INDEX('TAB input'!AG$446:AG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E7)=\"\", AG15, INDEX('TAB input'!AH$446:AH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E7)=\"\", AH15, INDEX('TAB input'!AI$446:AI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E7)=\"\", AI15, INDEX('TAB input'!AJ$446:AJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E7)=\"\", AJ15, INDEX('TAB input'!AK$446:AK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E7)=\"\", AK15, INDEX('TAB input'!AL$446:AL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E7)=\"\", AL15, INDEX('TAB input'!AM$446:AM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E7)=\"\", AM15, INDEX('TAB input'!AN$446:AN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E7)=\"\", AN15, INDEX('TAB input'!AO$446:AO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E7)=\"\", AO15, INDEX('TAB input'!AP$446:AP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E7)=\"\", AP15, INDEX('TAB input'!AQ$446:AQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E7)=\"\", AQ15, INDEX('TAB input'!AR$446:AR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E7)=\"\", AR15, INDEX('TAB input'!AS$446:AS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E7)=\"\", AS15, INDEX('TAB input'!AT$446:AT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E7)=\"\", AT15, INDEX('TAB input'!AU$446:AU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E7)=\"\", AU15, INDEX('TAB input'!AV$446:AV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E7)=\"\", AV15, INDEX('TAB input'!AW$446:AW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E7)=\"\", AW15, INDEX('TAB input'!AX$446:AX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E7)=\"\", AX15, INDEX('TAB input'!AY$446:AY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E7)=\"\", AY15, INDEX('TAB input'!AZ$446:AZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E7)=\"\", AZ15, INDEX('TAB input'!BA$446:BA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E7)=\"\", BA15, INDEX('TAB input'!BB$446:BB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E7)=\"\", BB15, INDEX('TAB input'!BC$446:BC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E7)=\"\", BC15, INDEX('TAB input'!BD$446:BD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E7)=\"\", BD15, INDEX('TAB input'!BE$446:BE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E7)=\"\", BE15, INDEX('TAB input'!BF$446:BF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E7)=\"\", BF15, INDEX('TAB input'!BG$446:BG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E7)=\"\", BG15, INDEX('TAB input'!BH$446:BH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E7)=\"\", BH15, INDEX('TAB input'!BI$446:BI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E7)=\"\", BI15, INDEX('TAB input'!BJ$446:BJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E7)=\"\", BJ15, INDEX('TAB input'!BK$446:BK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E7)=\"\", BK15, INDEX('TAB input'!BL$446:BL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E7)=\"\", BL15, INDEX('TAB input'!BM$446:BM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E7)=\"\", BM15, INDEX('TAB input'!BN$446:BN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E7)=\"\", BN15, INDEX('TAB input'!BO$446:BO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E7)=\"\", BO15, INDEX('TAB input'!BP$446:BP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E7)=\"\", BP15, INDEX('TAB input'!BQ$446:BQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E7)=\"\", BQ15, INDEX('TAB input'!BR$446:BR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E7)=\"\", BR15, INDEX('TAB input'!BS$446:BS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E7)=\"\", BS15, INDEX('TAB input'!BT$446:BT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E7)=\"\", BT15, INDEX('TAB input'!BU$446:BU$495, $E7))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":13.481949530892106},{"$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$5), 1))","v":1.5283732985560619},{"$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$5), 1))","v":0}]
[null,null,null,{"$f":"D18+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D19)","v":"Depreciation of net capex 2021-22"},null,null,{"$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$5), 1)))","v":2.550136634252441},{"$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$5), 1)))","v":2.4315256280081412},{"$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$5), 1)))","v":2.3184314127519485},{"$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$5), 1)))","v":2.2105973935541834},{"$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$5), 1)))","v":2.1077789101330588},{"$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$5), 1)))","v":2.0097426817547772},{"$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$5), 1)))","v":1.9162662779522293},{"$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$5), 1)))","v":1.8271376138614277},{"$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$5), 1)))","v":1.7421544690306638},{"$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$5), 1)))","v":1.6611240286106328},{"$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$5), 1)))","v":1.5838624458845569},{"$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$5), 1)))","v":1.5101944251457404},{"$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$5), 1)))","v":1.439952823976171},{"$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$5), 1)))","v":1.372978274023791},{"$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$5), 1)))","v":1.3091188194180334},{"$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$5), 1)))","v":1.2482295720032413},{"$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$5), 1)))","v":1.1901723826077417},{"$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$5), 1)))","v":1.1348155276027305},{"$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$5), 1)))","v":1.0820334100398128},{"$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$5), 1)))","v":1.0317062746891239},{"$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$5), 1)))","v":0.98371993633149024},{"$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$5), 1)))","v":0.93796552068816519},{"$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$5), 1)))","v":0.8943392174003435},{"$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$5), 1)))","v":0.85274204449800195},{"$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$5), 1)))","v":0.81307962382367627},{"$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$5), 1)))","v":0.77526196690164495},{"$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$5), 1)))","v":0.73920327076668468},{"$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$5), 1)))","v":0.70482172328916437},{"$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$5), 1)))","v":0.67203931755478452},{"$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$5), 1)))","v":0.6407816748778179},{"$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$5), 1)))","v":0.61097787604629161},{"$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$5), 1)))","v":0.58256030041623152},{"$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$5), 1)))","v":0.55546447248989506},{"$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$5), 1)))","v":0.5296289156299},{"$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$5), 1)))","v":0.50499501257734647},{"$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$5), 1)))","v":0.48150687245746993},{"$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$5), 1)))","v":0.45911120397107585},{"$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$5), 1)))","v":0.43775719448404904},{"$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$5), 1)))","v":0.41739639474060486},{"$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$5), 1)))","v":0.39798260893871618},{"$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$5), 1)))","v":0.37947178991831065},{"$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$5), 1)))","v":0.36182193922443567},{"$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$5), 1)))","v":0.344993011818648},{"$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$5), 1)))","v":0.32894682522243168},{"$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$5), 1)))","v":0.31364697288650467},{"$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$5), 1)))","v":6.4297629441733477},{"$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$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D20)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$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$5), 1)))","v":2.8254293565129962},{"$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$5), 1)))","v":2.6940140376054149},{"$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$5), 1)))","v":2.5687110591121396},{"$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$5), 1)))","v":2.4492361261301796},{"$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$5), 1)))","v":2.3353181667752878},{"$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$5), 1)))","v":2.2266987171578325},{"$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$5), 1)))","v":2.1231313349644449},{"$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$5), 1)))","v":2.0243810403149358},{"$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$5), 1)))","v":1.930223782625869},{"$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$5), 1)))","v":1.8404459322711775},{"$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$5), 1)))","v":1.7548437958864718},{"$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$5), 1)))","v":1.6732231542173335},{"$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$5), 1)))","v":1.5953988214630386},{"$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$5), 1)))","v":1.5211942251159207},{"$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$5), 1)))","v":1.4504410053430872},{"$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$5), 1)))","v":1.3829786330015483},{"$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$5), 1)))","v":1.3186540454200808},{"$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$5), 1)))","v":1.2573212991214724},{"$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$5), 1)))","v":1.1988412386972178},{"$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$5), 1)))","v":1.1430811810833936},{"$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$5), 1)))","v":1.0899146145213754},{"$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$5), 1)))","v":1.039220911520381},{"$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$5), 1)))","v":0.99088505517059589},{"$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$5), 1)))","v":0.94479737818591714},{"$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$5), 1)))","v":0.90085331408424651},{"$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$5), 1)))","v":0.85895315994079324},{"$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$5), 1)))","v":0.81900185017610505},{"$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$5), 1)))","v":0.78090874086558848},{"$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$5), 1)))","v":0.74458740408114232},{"$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$5), 1)))","v":0.70995543179829845},{"$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$5), 1)))","v":0.67693424892395893},{"$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$5), 1)))","v":0.64544893502051903},{"$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$5), 1)))","v":0.61542805432189029},{"$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$5), 1)))","v":0.58680349365575601},{"$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$5), 1)))","v":0.55951030790432543},{"$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$5), 1)))","v":0.5334865726529614},{"$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$5), 1)))","v":0.50867324369235856},{"$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$5), 1)))","v":0.48501402305550473},{"$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$5), 1)))","v":0.46245523128548122},{"$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$5), 1)))","v":0.44094568564429604},{"$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$5), 1)))","v":0.42043658398642186},{"$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$5), 1)))","v":0.40088139403356499},{"$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$5), 1)))","v":0.38223574779944552},{"$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$5), 1)))","v":0.36445734092505261},{"$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$5), 1)))","v":0.34750583669598051},{"$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$5), 1)))","v":7.1238696522676008},{"$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$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D21)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$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$5), 1)))","v":0.95603002217493005},{"$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$5), 1)))","v":0.91156350951563103},{"$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$5), 1)))","v":0.86916520674746212},{"$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$5), 1)))","v":0.82873891806153355},{"$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$5), 1)))","v":0.79019292187262513},{"$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$5), 1)))","v":0.75343976271575874},{"$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$5), 1)))","v":0.71839605282200258},{"$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$5), 1)))","v":0.68498228292330476},{"$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$5), 1)))","v":0.65312264185710445},{"$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$5), 1)))","v":0.62274484456142531},{"$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$5), 1)))","v":0.59377996807019617},{"$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$5), 1)))","v":0.56616229513669869},{"$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$5), 1)))","v":0.53982916513034063},{"$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$5), 1)))","v":0.51472083186846429},{"$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$5), 1)))","v":0.49078032806062871},{"$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$5), 1)))","v":0.46795333605780881},{"$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$5), 1)))","v":0.44618806461325955},{"$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$5), 1)))","v":0.42543513137543348},{"$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$5), 1)))","v":0.40564745084634357},{"$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$5), 1)))","v":0.38678012755116481},{"$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$5), 1)))","v":0.36879035417669209},{"$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$5), 1)))","v":0.35163731444754359},{"$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$5), 1)))","v":0.33528209051975089},{"$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$5), 1)))","v":0.3196875746816229},{"$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$5), 1)))","v":0.30481838516154741},{"$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$5), 1)))","v":0.29064078585170794},{"$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$5), 1)))","v":0.27712260976558195},{"$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$5), 1)))","v":0.2642331860555549},{"$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$5), 1)))","v":0.25194327042506398},{"$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$5), 1)))","v":0.24022497877738658},{"$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$5), 1)))","v":0.22905172395053144},{"$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$5), 1)))","v":0.21839815539469276},{"$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$5), 1)))","v":0.20824010165540469},{"$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$5), 1)))","v":0.19855451553189746},{"$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$5), 1)))","v":0.18931942178622788},{"$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$5), 1)))","v":0.18051386728454291},{"$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$5), 1)))","v":0.17211787345735488},{"$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$5), 1)))","v":0.16411239097096622},{"$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$5), 1)))","v":0.15647925650720032},{"$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$5), 1)))","v":0.14920115155337704},{"$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$5), 1)))","v":0.1422615631090339},{"$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$5), 1)))","v":0.13564474622024161},{"$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$5), 1)))","v":0.12933568825650948},{"$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$5), 1)))","v":0.12332007484922992},{"$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$5), 1)))","v":0.11758425741438208},{"$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$5), 1)))","v":2.4104772769948326},{"$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$5), 1)))","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D22)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$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$5), 1)))","v":2.4051159003630249},{"$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$5), 1)))","v":2.2932500445321868},{"$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$5), 1)))","v":2.1865872517632474},{"$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$5), 1)))","v":2.0848855191230968},{"$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$5), 1)))","v":1.987914099628999},{"$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$5), 1)))","v":1.8954529787160224},{"$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$5), 1)))","v":1.807292375054812},{"$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$5), 1)))","v":1.7232322645871465},{"$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$5), 1)))","v":1.6430819266993721},{"$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$5), 1)))","v":1.5666595115040522},{"$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$5), 1)))","v":1.4937916272480498},{"$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$5), 1)))","v":1.4243129469109312},{"$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$5), 1)))","v":1.3580658331011206},{"$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$5), 1)))","v":1.2948999803987427},{"$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$5), 1)))","v":1.234672074333685},{"$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$5), 1)))","v":1.1772454662251415},{"$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$5), 1)))","v":1.1224898631449023},{"$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$5), 1)))","v":1.0702810323009535},{"$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$5), 1)))","v":1.0205005191706764},{"$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$5), 1)))","v":0.97303537874413348},{"$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$5), 1)))","v":0.92777791926766218},{"$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$5), 1)))","v":0.88462545790637537},{"$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$5), 1)))","v":0.84348008777119521},{"$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$5), 1)))","v":0.80424845578183723},{"$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$5), 1)))","v":0.76684155086175165},{"$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$5), 1)))","v":0.7311745019844611},{"$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$5), 1)))","v":0.69716638561309074},{"$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$5), 1)))","v":0.66474004209620297},{"$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$5), 1)))","v":0.63382190060335619},{"$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$5), 1)))","v":0.60434181220319994},{"$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$5), 1)))","v":0.57623289070537664},{"$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$5), 1)))","v":0.54943136090512645},{"$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$5), 1)))","v":0.52387641388628348},{"$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$5), 1)))","v":0.49951006905436324},{"$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$5), 1)))","v":0.47627704258671832},{"$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$5), 1)))","v":0.45412462200128967},{"$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$5), 1)))","v":0.43300254655936926},{"$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$5), 1)))","v":0.41286289323102637},{"$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$5), 1)))","v":0.39365996796446689},{"$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$5), 1)))","v":0.3753502020126312},{"$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$5), 1)))","v":0.35789205308181105},{"$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$5), 1)))","v":0.34124591107800584},{"$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$5), 1)))","v":0.32537400823716839},{"$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$5), 1)))","v":0.31024033343543961},{"$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$5), 1)))","v":0.29581055048495414},{"$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$5), 1)))","v":6.0641162849415622},{"$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$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D23)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$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$5), 1)))","v":3.5412745740329372},{"$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$5), 1)))","v":3.3765641287290795},{"$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$5), 1)))","v":3.2195146343695877},{"$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$5), 1)))","v":3.0697697676547233},{"$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$5), 1)))","v":2.92698977846148},{"$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$5), 1)))","v":2.7908507189981555},{"$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$5), 1)))","v":2.6610437088121945},{"$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$5), 1)))","v":2.5372742339837209},{"$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$5), 1)))","v":2.4192614789147102},{"$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$5), 1)))","v":2.3067376891977474},{"$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$5), 1)))","v":2.1994475641187825},{"$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$5), 1)))","v":2.0971476774155833},{"$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$5), 1)))","v":1.999605924977649},{"$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$5), 1)))","v":1.9066009982345025},{"$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$5), 1)))","v":1.8179218820375489},{"$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$5), 1)))","v":1.7333673758962675},{"$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$5), 1)))","v":1.6527456374824878},{"$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$5), 1)))","v":1.5758737473670232},{"$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$5), 1)))","v":1.5025772940011151},{"$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$5), 1)))","v":1.4326899780010633},{"$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$5), 1)))","v":1.3660532348382231},{"$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$5), 1)))","v":1.3025158750783055},{"$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$5), 1)))","v":1.2419337413537332},{"$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$5), 1)))","v":1.1841693812907688},{"$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$5), 1)))","v":1.1290917356493375},{"$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$5), 1)))","v":1.0765758409679729},{"$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$5), 1)))","v":1.0265025460392299},{"$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$5), 1)))","v":0.97875824157228875},{"$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$5), 1)))","v":0.93323460242939171},{"$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$5), 1)))","v":0.88982834185128035},{"$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$5), 1)))","v":0.84844097711401167},{"$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$5), 1)))","v":0.80897860608545313},{"$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$5), 1)))","v":0.77135169417450178},{"$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$5), 1)))","v":0.73547487118964139},{"$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$5), 1)))","v":0.70126673764593694},{"$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$5), 1)))","v":0.66864968008100967},{"$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$5), 1)))","v":0.63754969496096259},{"$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$5), 1)))","v":0.60789622077673189},{"$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$5), 1)))","v":0.57962197794990722},{"$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$5), 1)))","v":0.5526628161847954},{"$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$5), 1)))","v":0.52695756892038648},{"$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$5), 1)))","v":0.50244791455199667},{"$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$5), 1)))","v":0.47907824410771788},{"$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$5), 1)))","v":0.45679553507945225},{"$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$5), 1)))","v":0.43554923112226851},{"$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$5), 1)))","v":8.9287592380065064},{"$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$5), 1)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D19)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D20)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D21)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D22)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D23)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$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$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Subtransmission - tax depreciation"},null,{"$f":"SUM(H18:H31)+H10","v":42.694958431439282},42.007693827541857,54.725683576163519,42.363548437738189,29.391682619132155,24.742654392467927,24.218900677976027,23.719507601367475,23.243342109717457,22.78932385023721,22.356422719104877,21.943656524304288,21.550088757168837,21.174826467574569,20.817018237961431,20.475852251586115,20.150554450623602,19.84038677993842,19.544645512540914,19.26265965292934,18.993789414695055,18.737424768936776,18.492984060190508,18.259912686734769,18.037681842276974,17.825787316166046,17.623748349409123,17.431106543896703,17.247424822361605,17.072286436711856,16.905294022487684,16.746068697297193,{"$f":"SUM(AN18:AN31)+AN10","v":16.594249201185328},16.449491076985645,16.311465888795247,16.17986047679975,4.1008000144214911,2.4527789616391305,2.3386962192373102,2.2299196509006913,2.1262024578355425,2.027309320261796,1.9330158635054331,1.8431081489237853,1.7573821885087253,1.675643482066459,7.7284107785077234,8.0307724872251409,3.1630833625592389,6.499665516063831,8.9287592380065064,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT31)+BT10","v":0},{"$f":"SUM(BU18:BU31)+BU10","v":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$67, 0))","v":"Distribution system assets"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E35)","v":2732.2247603833321},{"$f":"INDEX('TAB input'!H$18:H$67, $E35)-INDEX('TAB input'!H$72:H$121, $E35)-INDEX('TAB input'!H$126:H$175, $E35)","v":62.482538447665917},{"$f":"INDEX('TAB input'!I$18:I$67, $E35)-INDEX('TAB input'!I$72:I$121, $E35)-INDEX('TAB input'!I$126:I$175, $E35)","v":99.235112995050059},{"$f":"INDEX('TAB input'!J$18:J$67, $E35)-INDEX('TAB input'!J$72:J$121, $E35)-INDEX('TAB input'!J$126:J$175, $E35)","v":116.35986959481042},{"$f":"INDEX('TAB input'!K$18:K$67, $E35)-INDEX('TAB input'!K$72:K$121, $E35)-INDEX('TAB input'!K$126:K$175, $E35)","v":151.19043494869496},{"$f":"INDEX('TAB input'!L$18:L$67, $E35)-INDEX('TAB input'!L$72:L$121, $E35)-INDEX('TAB input'!L$126:L$175, $E35)","v":141.24509142094473},{"$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, $E35)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E35)=\"\", IF($G35=0, 0, F36), INDEX('TAB input'!$G$180:$G$229, $E35))","v":34.862500436526737},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E35)=\"\", G36, INDEX('TAB input'!H$180:H$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E35)=\"\", H36, INDEX('TAB input'!I$180:I$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E35)=\"\", I36, INDEX('TAB input'!J$180:J$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E35)=\"\", J36, INDEX('TAB input'!K$180:K$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E35)=\"\", K36, INDEX('TAB input'!L$180:L$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E35)=\"\", L36, INDEX('TAB input'!M$180:M$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E35)=\"\", M36, INDEX('TAB input'!N$180:N$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E35)=\"\", N36, INDEX('TAB input'!O$180:O$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E35)=\"\", O36, INDEX('TAB input'!P$180:P$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E35)=\"\", P36, INDEX('TAB input'!Q$180:Q$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E35)=\"\", Q36, INDEX('TAB input'!R$180:R$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E35)=\"\", R36, INDEX('TAB input'!S$180:S$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E35)=\"\", S36, INDEX('TAB input'!T$180:T$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E35)=\"\", T36, INDEX('TAB input'!U$180:U$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E35)=\"\", U36, INDEX('TAB input'!V$180:V$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E35)=\"\", V36, INDEX('TAB input'!W$180:W$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E35)=\"\", W36, INDEX('TAB input'!X$180:X$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E35)=\"\", X36, INDEX('TAB input'!Y$180:Y$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E35)=\"\", Y36, INDEX('TAB input'!Z$180:Z$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E35)=\"\", Z36, INDEX('TAB input'!AA$180:AA$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E35)=\"\", AA36, INDEX('TAB input'!AB$180:AB$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E35)=\"\", AB36, INDEX('TAB input'!AC$180:AC$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E35)=\"\", AC36, INDEX('TAB input'!AD$180:AD$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E35)=\"\", AD36, INDEX('TAB input'!AE$180:AE$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E35)=\"\", AE36, INDEX('TAB input'!AF$180:AF$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E35)=\"\", AF36, INDEX('TAB input'!AG$180:AG$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E35)=\"\", AG36, INDEX('TAB input'!AH$180:AH$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E35)=\"\", AH36, INDEX('TAB input'!AI$180:AI$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E35)=\"\", AI36, INDEX('TAB input'!AJ$180:AJ$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E35)=\"\", AJ36, INDEX('TAB input'!AK$180:AK$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E35)=\"\", AK36, INDEX('TAB input'!AL$180:AL$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E35)=\"\", AL36, INDEX('TAB input'!AM$180:AM$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E35)=\"\", AM36, INDEX('TAB input'!AN$180:AN$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E35)=\"\", AN36, INDEX('TAB input'!AO$180:AO$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E35)=\"\", AO36, INDEX('TAB input'!AP$180:AP$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E35)=\"\", AP36, INDEX('TAB input'!AQ$180:AQ$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E35)=\"\", AQ36, INDEX('TAB input'!AR$180:AR$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E35)=\"\", AR36, INDEX('TAB input'!AS$180:AS$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E35)=\"\", AS36, INDEX('TAB input'!AT$180:AT$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E35)=\"\", AT36, INDEX('TAB input'!AU$180:AU$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E35)=\"\", AU36, INDEX('TAB input'!AV$180:AV$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E35)=\"\", AV36, INDEX('TAB input'!AW$180:AW$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E35)=\"\", AW36, INDEX('TAB input'!AX$180:AX$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E35)=\"\", AX36, INDEX('TAB input'!AY$180:AY$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E35)=\"\", AY36, INDEX('TAB input'!AZ$180:AZ$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E35)=\"\", AZ36, INDEX('TAB input'!BA$180:BA$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E35)=\"\", BA36, INDEX('TAB input'!BB$180:BB$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E35)=\"\", BB36, INDEX('TAB input'!BC$180:BC$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E35)=\"\", BC36, INDEX('TAB input'!BD$180:BD$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E35)=\"\", BD36, INDEX('TAB input'!BE$180:BE$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E35)=\"\", BE36, INDEX('TAB input'!BF$180:BF$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E35)=\"\", BF36, INDEX('TAB input'!BG$180:BG$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E35)=\"\", BG36, INDEX('TAB input'!BH$180:BH$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E35)=\"\", BH36, INDEX('TAB input'!BI$180:BI$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E35)=\"\", BI36, INDEX('TAB input'!BJ$180:BJ$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E35)=\"\", BJ36, INDEX('TAB input'!BK$180:BK$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E35)=\"\", BK36, INDEX('TAB input'!BL$180:BL$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E35)=\"\", BL36, INDEX('TAB input'!BM$180:BM$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E35)=\"\", BM36, INDEX('TAB input'!BN$180:BN$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E35)=\"\", BN36, INDEX('TAB input'!BO$180:BO$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E35)=\"\", BO36, INDEX('TAB input'!BP$180:BP$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E35)=\"\", BP36, INDEX('TAB input'!BQ$180:BQ$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E35)=\"\", BQ36, INDEX('TAB input'!BR$180:BR$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E35)=\"\", BR36, INDEX('TAB input'!BS$180:BS$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E35)=\"\", BS36, INDEX('TAB input'!BT$180:BT$229, $E35))","v":46},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E35)=\"\", BT36, INDEX('TAB input'!BU$180:BU$229, $E35))","v":46}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E35)=0, G37, INDEX('TAB input'!H$233:H$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E35)=0, H37, INDEX('TAB input'!I$233:I$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E35)=0, I37, INDEX('TAB input'!J$233:J$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E35)=0, J37, INDEX('TAB input'!K$233:K$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E35)=0, K37, INDEX('TAB input'!L$233:L$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E35)=0, L37, INDEX('TAB input'!M$233:M$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E35)=0, M37, INDEX('TAB input'!N$233:N$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E35)=0, N37, INDEX('TAB input'!O$233:O$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E35)=0, O37, INDEX('TAB input'!P$233:P$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E35)=0, P37, INDEX('TAB input'!Q$233:Q$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E35)=0, Q37, INDEX('TAB input'!R$233:R$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E35)=0, R37, INDEX('TAB input'!S$233:S$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E35)=0, S37, INDEX('TAB input'!T$233:T$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E35)=0, T37, INDEX('TAB input'!U$233:U$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E35)=0, U37, INDEX('TAB input'!V$233:V$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E35)=0, V37, INDEX('TAB input'!W$233:W$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E35)=0, W37, INDEX('TAB input'!X$233:X$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E35)=0, X37, INDEX('TAB input'!Y$233:Y$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E35)=0, Y37, INDEX('TAB input'!Z$233:Z$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E35)=0, Z37, INDEX('TAB input'!AA$233:AA$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E35)=0, AA37, INDEX('TAB input'!AB$233:AB$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E35)=0, AB37, INDEX('TAB input'!AC$233:AC$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E35)=0, AC37, INDEX('TAB input'!AD$233:AD$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E35)=0, AD37, INDEX('TAB input'!AE$233:AE$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E35)=0, AE37, INDEX('TAB input'!AF$233:AF$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E35)=0, AF37, INDEX('TAB input'!AG$233:AG$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E35)=0, AG37, INDEX('TAB input'!AH$233:AH$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E35)=0, AH37, INDEX('TAB input'!AI$233:AI$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E35)=0, AI37, INDEX('TAB input'!AJ$233:AJ$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E35)=0, AJ37, INDEX('TAB input'!AK$233:AK$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E35)=0, AK37, INDEX('TAB input'!AL$233:AL$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E35)=0, AL37, INDEX('TAB input'!AM$233:AM$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E35)=0, AM37, INDEX('TAB input'!AN$233:AN$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E35)=0, AN37, INDEX('TAB input'!AO$233:AO$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E35)=0, AO37, INDEX('TAB input'!AP$233:AP$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E35)=0, AP37, INDEX('TAB input'!AQ$233:AQ$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E35)=0, AQ37, INDEX('TAB input'!AR$233:AR$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E35)=0, AR37, INDEX('TAB input'!AS$233:AS$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E35)=0, AS37, INDEX('TAB input'!AT$233:AT$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E35)=0, AT37, INDEX('TAB input'!AU$233:AU$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E35)=0, AU37, INDEX('TAB input'!AV$233:AV$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E35)=0, AV37, INDEX('TAB input'!AW$233:AW$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E35)=0, AW37, INDEX('TAB input'!AX$233:AX$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E35)=0, AX37, INDEX('TAB input'!AY$233:AY$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E35)=0, AY37, INDEX('TAB input'!AZ$233:AZ$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E35)=0, AZ37, INDEX('TAB input'!BA$233:BA$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E35)=0, BA37, INDEX('TAB input'!BB$233:BB$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E35)=0, BB37, INDEX('TAB input'!BC$233:BC$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E35)=0, BC37, INDEX('TAB input'!BD$233:BD$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E35)=0, BD37, INDEX('TAB input'!BE$233:BE$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E35)=0, BE37, INDEX('TAB input'!BF$233:BF$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E35)=0, BF37, INDEX('TAB input'!BG$233:BG$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E35)=0, BG37, INDEX('TAB input'!BH$233:BH$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E35)=0, BH37, INDEX('TAB input'!BI$233:BI$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E35)=0, BI37, INDEX('TAB input'!BJ$233:BJ$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E35)=0, BJ37, INDEX('TAB input'!BK$233:BK$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E35)=0, BK37, INDEX('TAB input'!BL$233:BL$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E35)=0, BL37, INDEX('TAB input'!BM$233:BM$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E35)=0, BM37, INDEX('TAB input'!BN$233:BN$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E35)=0, BN37, INDEX('TAB input'!BO$233:BO$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E35)=0, BO37, INDEX('TAB input'!BP$233:BP$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E35)=0, BP37, INDEX('TAB input'!BQ$233:BQ$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E35)=0, BQ37, INDEX('TAB input'!BR$233:BR$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E35)=0, BR37, INDEX('TAB input'!BS$233:BS$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E35)=0, BS37, INDEX('TAB input'!BT$233:BT$282, $E35))","v":50},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E35)=0, BT37, INDEX('TAB input'!BU$233:BU$282, $E35))","v":50}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E35)","v":103.22558448134208},{"$f":"INDEX('TAB input'!I$72:I$121, $E35)","v":85.112167563731106},{"$f":"INDEX('TAB input'!J$72:J$121, $E35)","v":123.73735985092088},{"$f":"INDEX('TAB input'!K$72:K$121, $E35)","v":133.25772211208479},{"$f":"INDEX('TAB input'!L$72:L$121, $E35)","v":147.79963201969298},{"$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, $E35)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$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, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$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, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$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, $E35)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E35)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E35)=\"\", G43, INDEX('TAB input'!H$446:H$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E35)=\"\", H43, INDEX('TAB input'!I$446:I$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E35)=\"\", I43, INDEX('TAB input'!J$446:J$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E35)=\"\", J43, INDEX('TAB input'!K$446:K$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E35)=\"\", K43, INDEX('TAB input'!L$446:L$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E35)=\"\", L43, INDEX('TAB input'!M$446:M$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E35)=\"\", M43, INDEX('TAB input'!N$446:N$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E35)=\"\", N43, INDEX('TAB input'!O$446:O$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E35)=\"\", O43, INDEX('TAB input'!P$446:P$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E35)=\"\", P43, INDEX('TAB input'!Q$446:Q$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E35)=\"\", Q43, INDEX('TAB input'!R$446:R$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E35)=\"\", R43, INDEX('TAB input'!S$446:S$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E35)=\"\", S43, INDEX('TAB input'!T$446:T$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E35)=\"\", T43, INDEX('TAB input'!U$446:U$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E35)=\"\", U43, INDEX('TAB input'!V$446:V$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E35)=\"\", V43, INDEX('TAB input'!W$446:W$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E35)=\"\", W43, INDEX('TAB input'!X$446:X$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E35)=\"\", X43, INDEX('TAB input'!Y$446:Y$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E35)=\"\", Y43, INDEX('TAB input'!Z$446:Z$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E35)=\"\", Z43, INDEX('TAB input'!AA$446:AA$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E35)=\"\", AA43, INDEX('TAB input'!AB$446:AB$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E35)=\"\", AB43, INDEX('TAB input'!AC$446:AC$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E35)=\"\", AC43, INDEX('TAB input'!AD$446:AD$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E35)=\"\", AD43, INDEX('TAB input'!AE$446:AE$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E35)=\"\", AE43, INDEX('TAB input'!AF$446:AF$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E35)=\"\", AF43, INDEX('TAB input'!AG$446:AG$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E35)=\"\", AG43, INDEX('TAB input'!AH$446:AH$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E35)=\"\", AH43, INDEX('TAB input'!AI$446:AI$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E35)=\"\", AI43, INDEX('TAB input'!AJ$446:AJ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E35)=\"\", AJ43, INDEX('TAB input'!AK$446:AK$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E35)=\"\", AK43, INDEX('TAB input'!AL$446:AL$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E35)=\"\", AL43, INDEX('TAB input'!AM$446:AM$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E35)=\"\", AM43, INDEX('TAB input'!AN$446:AN$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E35)=\"\", AN43, INDEX('TAB input'!AO$446:AO$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E35)=\"\", AO43, INDEX('TAB input'!AP$446:AP$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E35)=\"\", AP43, INDEX('TAB input'!AQ$446:AQ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E35)=\"\", AQ43, INDEX('TAB input'!AR$446:AR$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E35)=\"\", AR43, INDEX('TAB input'!AS$446:AS$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E35)=\"\", AS43, INDEX('TAB input'!AT$446:AT$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E35)=\"\", AT43, INDEX('TAB input'!AU$446:AU$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E35)=\"\", AU43, INDEX('TAB input'!AV$446:AV$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E35)=\"\", AV43, INDEX('TAB input'!AW$446:AW$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E35)=\"\", AW43, INDEX('TAB input'!AX$446:AX$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E35)=\"\", AX43, INDEX('TAB input'!AY$446:AY$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E35)=\"\", AY43, INDEX('TAB input'!AZ$446:AZ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E35)=\"\", AZ43, INDEX('TAB input'!BA$446:BA$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E35)=\"\", BA43, INDEX('TAB input'!BB$446:BB$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E35)=\"\", BB43, INDEX('TAB input'!BC$446:BC$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E35)=\"\", BC43, INDEX('TAB input'!BD$446:BD$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E35)=\"\", BD43, INDEX('TAB input'!BE$446:BE$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E35)=\"\", BE43, INDEX('TAB input'!BF$446:BF$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E35)=\"\", BF43, INDEX('TAB input'!BG$446:BG$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E35)=\"\", BG43, INDEX('TAB input'!BH$446:BH$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E35)=\"\", BH43, INDEX('TAB input'!BI$446:BI$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E35)=\"\", BI43, INDEX('TAB input'!BJ$446:BJ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E35)=\"\", BJ43, INDEX('TAB input'!BK$446:BK$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E35)=\"\", BK43, INDEX('TAB input'!BL$446:BL$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E35)=\"\", BL43, INDEX('TAB input'!BM$446:BM$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E35)=\"\", BM43, INDEX('TAB input'!BN$446:BN$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E35)=\"\", BN43, INDEX('TAB input'!BO$446:BO$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E35)=\"\", BO43, INDEX('TAB input'!BP$446:BP$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E35)=\"\", BP43, INDEX('TAB input'!BQ$446:BQ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E35)=\"\", BQ43, INDEX('TAB input'!BR$446:BR$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E35)=\"\", BR43, INDEX('TAB input'!BS$446:BS$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E35)=\"\", BS43, INDEX('TAB input'!BT$446:BT$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E35)=\"\", BT43, INDEX('TAB input'!BU$446:BU$495, $E35))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":78.371451449898828},{"$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$5), 1))","v":67.595411086771946},{"$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$5), 1))","v":0}]
[null,null,null,{"$f":"D46+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D47)","v":"Depreciation of net capex 2021-22"},null,null,{"$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$5), 1)))","v":2.7166321064202572},{"$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$5), 1)))","v":2.5985176670106811},{"$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$5), 1)))","v":2.4855386380102162},{"$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$5), 1)))","v":2.3774717407054244},{"$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$5), 1)))","v":2.2741034041530144},{"$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$5), 1)))","v":2.1752293431028833},{"$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$5), 1)))","v":2.0806541542723234},{"$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$5), 1)))","v":1.9901909301735268},{"$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$5), 1)))","v":1.9036608897311995},{"$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$5), 1)))","v":1.8208930249602779},{"$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$5), 1)))","v":1.7417237630054831},{"$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$5), 1)))","v":1.6659966428748101},{"$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$5), 1)))","v":1.5935620062280793},{"$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$5), 1)))","v":1.5242767016094674},{"$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$5), 1)))","v":1.4580038015394905},{"$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$5), 1)))","v":1.3946123319073387},{"$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$5), 1)))","v":1.3339770131287587},{"$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$5), 1)))","v":1.2759780125579432},{"$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$5), 1)))","v":1.2205007076641194},{"$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$5), 1)))","v":1.16743545950481},{"$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$5), 1)))","v":1.1166773960480791},{"$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$5), 1)))","v":1.0681262049155538},{"$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$5), 1)))","v":1.0216859351366168},{"$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$5), 1)))","v":0.9772648075219813},{"$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$5), 1)))","v":0.93477503328189504},{"$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$5), 1)))","v":0.89413264053050834},{"$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$5), 1)))","v":0.85525730833352964},{"$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$5), 1)))","v":0.81807220797120239},{"$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$5), 1)))","v":0.78250385110288911},{"$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$5), 1)))","v":0.74848194453319838},{"$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$5), 1)))","v":0.71593925129262459},{"$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$5), 1)))","v":0.68481145775816266},{"$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$5), 1)))","v":0.65503704655128592},{"$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$5), 1)))","v":0.62655717496209962},{"$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$5), 1)))","v":0.59931555865939945},{"$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$5), 1)))","v":0.573258360456817},{"$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$5), 1)))","v":0.5483340839152161},{"$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$5), 1)))","v":0.52449347157107629},{"$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$5), 1)))","v":0.50168940758972513},{"$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$5), 1)))","v":0.47987682465104159},{"$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$5), 1)))","v":0.4590126148836049},{"$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$5), 1)))","v":0.43905554467127422},{"$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$5), 1)))","v":0.41996617316382745},{"$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$5), 1)))","v":0.40170677433061747},{"$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$5), 1)))","v":0.38424126240319922},{"$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$5), 1)))","v":0.36753512055958182},{"$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$5), 1)))","v":0.35155533270916528},{"$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$5), 1)))","v":0.33627031824354925},{"$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$5), 1)))","v":0.32164986962426451},{"$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$5), 1)))","v":0.30766509268407899},{"$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$5), 1)))","v":6.7686320390497414},{"$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$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D48)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$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$5), 1)))","v":4.3145701302195674},{"$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$5), 1)))","v":4.1269801245578472},{"$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$5), 1)))","v":3.9475462060988109},{"$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$5), 1)))","v":3.7759137623553838},{"$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$5), 1)))","v":3.6117435987747153},{"$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$5), 1)))","v":3.4547112683932055},{"$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$5), 1)))","v":3.3045064306369798},{"$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$5), 1)))","v":3.1608322380005887},{"$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$5), 1)))","v":3.0234047493918679},{"$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$5), 1)))","v":2.8919523689835263},{"$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$5), 1)))","v":2.766215309462503},{"$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$5), 1)))","v":2.6459450786163075},{"$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$5), 1)))","v":2.5309039882416853},{"$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$5), 1)))","v":2.4208646844050903},{"$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$5), 1)))","v":2.3156096981266083},{"$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$5), 1)))","v":2.2149310155993644},{"$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$5), 1)))","v":2.1186296670950444},{"$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$5), 1)))","v":2.0265153337430859},{"$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$5), 1)))","v":1.9384059714064303},{"$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$5), 1)))","v":1.8541274509104984},{"$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$5), 1)))","v":1.7735132139143899},{"$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$5), 1)))","v":1.6964039437441989},{"$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$5), 1)))","v":1.6226472505379292},{"$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$5), 1)))","v":1.5520973700797585},{"$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$5), 1)))","v":1.4846148757284643},{"$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$5), 1)))","v":1.4200664028707048},{"$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$5), 1)))","v":1.3583243853545874},{"$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$5), 1)))","v":1.2992668033826487},{"$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$5), 1)))","v":1.2427769423660115},{"$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$5), 1)))","v":1.1887431622631417},{"$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$5), 1)))","v":1.1370586769473532},{"$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$5), 1)))","v":1.0876213431670336},{"$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$5), 1)))","v":1.0403334586815107},{"$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$5), 1)))","v":0.99510156917361869},{"$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$5), 1)))","v":0.95183628355737471},{"$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$5), 1)))","v":0.91045209731574983},{"$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$5), 1)))","v":0.8708672235194127},{"$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$5), 1)))","v":0.83300343119248177},{"$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$5), 1)))","v":0.79678589070585215},{"$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$5), 1)))","v":0.76214302589255445},{"$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$5), 1)))","v":0.72900637259287815},{"$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$5), 1)))","v":0.69731044334970949},{"$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$5), 1)))","v":0.66699259798667876},{"$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$5), 1)))","v":0.63799291981334494},{"$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$5), 1)))","v":0.61025409721276491},{"$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$5), 1)))","v":0.58372131037742747},{"$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$5), 1)))","v":0.55834212296971319},{"$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$5), 1)))","v":0.53406637849276895},{"$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$5), 1)))","v":0.51084610116699647},{"$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$5), 1)))","v":0.48863540111625775},{"$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$5), 1)))","v":10.749978824557672},{"$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$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D49)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$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$5), 1)))","v":5.0591247649917577},{"$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$5), 1)))","v":4.8391628186877673},{"$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$5), 1)))","v":4.6287644352665609},{"$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$5), 1)))","v":4.4275138076462754},{"$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$5), 1)))","v":4.2350132073138287},{"$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$5), 1)))","v":4.0508821983001839},{"$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$5), 1)))","v":3.8747568853306107},{"$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$5), 1)))","v":3.7062891946640626},{"$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$5), 1)))","v":3.5451461862004074},{"$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$5), 1)))","v":3.3910093954960416},{"$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$5), 1)))","v":3.2435742043875182},{"$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$5), 1)))","v":3.1025492389793654},{"$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$5), 1)))","v":2.9676557938063497},{"$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$5), 1)))","v":2.83862728103216},{"$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$5), 1)))","v":2.7152087035959793},{"$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$5), 1)))","v":2.5971561512657195},{"$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$5), 1)))","v":2.4842363186019925},{"$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$5), 1)))","v":2.3762260438801666},{"$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$5), 1)))","v":2.2729118680592899},{"$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$5), 1)))","v":2.1740896129262772},{"$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$5), 1)))","v":2.0795639775816563},{"$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$5), 1)))","v":1.9891481524694101},{"$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$5), 1)))","v":1.9026634501881314},{"$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$5), 1)))","v":1.8199389523538649},{"$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$5), 1)))","v":1.7408111718167405},{"$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$5), 1)))","v":1.6651237295638384},{"$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$5), 1)))","v":1.5927270456697582},{"$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$5), 1)))","v":1.5234780436841164},{"$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$5), 1)))","v":1.4572398678717633},{"$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$5), 1)))","v":1.393881612746904},{"$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$5), 1)))","v":1.3332780643666036},{"$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$5), 1)))","v":1.2753094528724032},{"$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$5), 1)))","v":1.2198612157909943},{"$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$5), 1)))","v":1.1668237716261682},{"$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$5), 1)))","v":1.1160923032945955},{"$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$5), 1)))","v":1.0675665509774392},{"$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$5), 1)))","v":1.0211506139784199},{"$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$5), 1)))","v":0.97675276119674947},{"$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$5), 1)))","v":0.93428524984036909},{"$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$5), 1)))","v":0.89366415202122251},{"$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$5), 1)))","v":0.85480918888986523},{"$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$5), 1)))","v":0.81764357198161053},{"$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$5), 1)))","v":0.78209385146067112},{"$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$5), 1)))","v":0.74808977096238105},{"$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$5), 1)))","v":0.71556412874662534},{"$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$5), 1)))","v":0.68445264488807656},{"$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$5), 1)))","v":0.65469383424076866},{"$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$5), 1)))","v":0.62622888492595241},{"$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$5), 1)))","v":0.59900154210308498},{"$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$5), 1)))","v":0.5729579967942553},{"$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$5), 1)))","v":12.605075929473614},{"$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$5), 1)))","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D50)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$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$5), 1)))","v":6.5734971716823898},{"$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$5), 1)))","v":6.2876929468266329},{"$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$5), 1)))","v":6.0143149926167796},{"$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$5), 1)))","v":5.7528230364160509},{"$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$5), 1)))","v":5.5027002957023088},{"$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$5), 1)))","v":5.2634524567587304},{"$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$5), 1)))","v":5.0346066977692203},{"$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$5), 1)))","v":4.8157107543879496},{"$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$5), 1)))","v":4.6063320259362994},{"$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$5), 1)))","v":4.4060567204608088},{"$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$5), 1)))","v":4.2144890369625125},{"$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$5), 1)))","v":4.0312503831815336},{"$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$5), 1)))","v":3.8559786273910324},{"$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$5), 1)))","v":3.6883273827218566},{"$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$5), 1)))","v":3.527965322603515},{"$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$5), 1)))","v":3.3745755259685795},{"$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$5), 1)))","v":3.2278548509264673},{"$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$5), 1)))","v":3.0875133356687949},{"$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$5), 1)))","v":2.9532736254223262},{"$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$5), 1)))","v":2.8248704243170075},{"$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$5), 1)))","v":2.7020499710858332},{"$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$5), 1)))","v":2.5845695375603621},{"$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$5), 1)))","v":2.4721969489707818},{"$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$5), 1)))","v":2.3647101251024871},{"$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$5), 1)))","v":2.2618966414023789},{"$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$5), 1)))","v":2.1635533091674928},{"$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$5), 1)))","v":2.0694857739862975},{"$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$5), 1)))","v":1.9795081316390668},{"$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$5), 1)))","v":1.8934425606982379},{"$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$5), 1)))","v":1.8111189711026625},{"$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$5), 1)))","v":1.7323746680112426},{"$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$5), 1)))","v":1.6570540302716232},{"$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$5), 1)))","v":1.5850082028685093},{"$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$5), 1)))","v":1.5160948027437915},{"$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$5), 1)))","v":1.4501776374071047},{"$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$5), 1)))","v":1.3871264357807087},{"$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$5), 1)))","v":1.3268165907467646},{"$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$5), 1)))","v":1.2691289128882099},{"$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$5), 1)))","v":1.2139493949365487},{"$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$5), 1)))","v":1.1611689864610466},{"$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$5), 1)))","v":1.1106833783540444},{"$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$5), 1)))","v":1.0623927966864775},{"$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$5), 1)))","v":1.0162018055261957},{"$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$5), 1)))","v":0.97201911832940413},{"$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$5), 1)))","v":0.92975741753247365},{"$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$5), 1)))","v":0.8893331819875836},{"$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$5), 1)))","v":0.85066652190116709},{"$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$5), 1)))","v":0.81368102094894268},{"$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$5), 1)))","v":0.7783035852555108},{"$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$5), 1)))","v":0.74446429894005361},{"$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$5), 1)))","v":16.378214576681188},{"$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$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D51)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$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$5), 1)))","v":6.1410909313454232},{"$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$5), 1)))","v":5.8740869778086662},{"$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$5), 1)))","v":5.6186918918169848},{"$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$5), 1)))","v":5.3744009399988553},{"$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$5), 1)))","v":5.1407313339119476},{"$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$5), 1)))","v":4.9172212759157761},{"$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$5), 1)))","v":4.7034290465281341},{"$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$5), 1)))","v":4.498932131461693},{"$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$5), 1)))","v":4.3033263866155327},{"$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$5), 1)))","v":4.1162252393713796},{"$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$5), 1)))","v":3.9372589246161014},{"$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$5), 1)))","v":3.7660737539806188},{"$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$5), 1)))","v":3.6023314168510265},{"$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$5), 1)))","v":3.4457083117705469},{"$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$5), 1)))","v":3.295894906910958},{"$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$5), 1)))","v":3.1525951283496121},{"$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$5), 1)))","v":3.0155257749431068},{"$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$5), 1)))","v":2.8844159586412332},{"$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$5), 1)))","v":2.7590065691350927},{"$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$5), 1)))","v":2.6390497617813931},{"$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$5), 1)))","v":2.5243084677908976},{"$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$5), 1)))","v":2.414555925713032},{"$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$5), 1)))","v":2.3095752332907264},{"$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$5), 1)))","v":2.2091589187998251},{"$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$5), 1)))","v":2.1131085310259197},{"$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$5), 1)))","v":2.0212342470682709},{"$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$5), 1)))","v":1.9333544971957379},{"$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$5), 1)))","v":1.8492956060133146},{"$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$5), 1)))","v":1.7688914492301269},{"$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$5), 1)))","v":1.6919831253505564},{"$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$5), 1)))","v":1.6184186416396624},{"$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$5), 1)))","v":1.5480526137422856},{"$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$5), 1)))","v":1.4807459783621864},{"$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$5), 1)))","v":1.4163657184333958},{"$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$5), 1)))","v":1.3547846002406394},{"$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$5), 1)))","v":1.2958809219693075},{"$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$5), 1)))","v":1.2395382731880331},{"$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$5), 1)))","v":1.1856453047885533},{"$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$5), 1)))","v":1.1340955089281817},{"$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$5), 1)))","v":1.0847870085399998},{"$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$5), 1)))","v":1.0376223559947821},{"$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$5), 1)))","v":0.99250834051674797},{"$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$5), 1)))","v":0.94935580397254149},{"$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$5), 1)))","v":0.90807946466938771},{"$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$5), 1)))","v":0.86859774881419705},{"$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$5), 1)))","v":0.83083262930053636},{"$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$5), 1)))","v":0.79470947150486115},{"$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$5), 1)))","v":0.7601568857872586},{"$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$5), 1)))","v":0.72710658640520409},{"$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$5), 1)))","v":0.69549325656149974},{"$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$5), 1)))","v":15.300851644352989},{"$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$5), 1)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D47)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D48)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D49)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D50)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D51)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$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$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F34&\" - tax depreciation\"","v":"Distribution system assets - tax depreciation"},null,{"$f":"SUM(H46:H59)+H38","v":181.5970359312409},166.20025112005021,209.02189909804997,223.30081708954344,243.90876140676619,101.47901692984584,100.47434016984815,99.513345008111216,98.594132244710678,97.714885253631905,96.87386639260005,96.069413569004325,95.299936955130192,94.563915846207081,93.859895655063241,93.186485037447383,92.542353142336594,91.926226981795807,91.336888915191608,90.773174242787562,90.233968903966314,89.718207275528584,89.224870065718605,88.752982299813411,88.30161139329536,87.869865308799874,87.456890793195484,87.06187169131303,86.684027332990667,86.32261099024754,85.976908401536718,85.646236360161154,{"$f":"SUM(AN46:AN59)+AN38","v":85.32994136406279},85.027398324316536,73.961968966649778,6.0897510155352981,5.8249792322511542,5.5717192656315397,5.3294706019084295,5.097754488781975,4.876112989269715,4.6641080766927718,4.4613207690104772,4.2673503007926303,4.0818133311929508,3.9043431863584743,3.7345891347776714,3.5722156941351639,3.4169019683032,3.2683410131595827,3.1262392299787312,9.4646594747228878,12.861397292394697,14.076646814818872,17.073707833242686,15.300851644352989,0,0,0,0,0,0,0,0,{"$f":"SUM(BT46:BT59)+BT38","v":0},{"$f":"SUM(BU46:BU59)+BU38","v":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$67, 0))","v":"SCADA/Network control"}]
[null,null,null,null,{"$f":"E35+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E63)","v":87.690919095045516},{"$f":"INDEX('TAB input'!H$18:H$67, $E63)-INDEX('TAB input'!H$72:H$121, $E63)-INDEX('TAB input'!H$126:H$175, $E63)","v":15.088838023626444},{"$f":"INDEX('TAB input'!I$18:I$67, $E63)-INDEX('TAB input'!I$72:I$121, $E63)-INDEX('TAB input'!I$126:I$175, $E63)","v":15.235015110664047},{"$f":"INDEX('TAB input'!J$18:J$67, $E63)-INDEX('TAB input'!J$72:J$121, $E63)-INDEX('TAB input'!J$126:J$175, $E63)","v":22.994659593880819},{"$f":"INDEX('TAB input'!K$18:K$67, $E63)-INDEX('TAB input'!K$72:K$121, $E63)-INDEX('TAB input'!K$126:K$175, $E63)","v":14.04743071821404},{"$f":"INDEX('TAB input'!L$18:L$67, $E63)-INDEX('TAB input'!L$72:L$121, $E63)-INDEX('TAB input'!L$126:L$175, $E63)","v":18.037384984729531},{"$f":"INDEX('TAB input'!M$18:M$67, $E63)-INDEX('TAB input'!M$72:M$121, $E63)-INDEX('TAB input'!M$126:M$175, $E63)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E63)-INDEX('TAB input'!N$72:N$121, $E63)-INDEX('TAB input'!N$126:N$175, $E63)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E63)-INDEX('TAB input'!O$72:O$121, $E63)-INDEX('TAB input'!O$126:O$175, $E63)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E63)-INDEX('TAB input'!P$72:P$121, $E63)-INDEX('TAB input'!P$126:P$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E63)-INDEX('TAB input'!Q$72:Q$121, $E63)-INDEX('TAB input'!Q$126:Q$175, $E63)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E63)-INDEX('TAB input'!R$72:R$121, $E63)-INDEX('TAB input'!R$126:R$175, $E63)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E63)-INDEX('TAB input'!S$72:S$121, $E63)-INDEX('TAB input'!S$126:S$175, $E63)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E63)-INDEX('TAB input'!T$72:T$121, $E63)-INDEX('TAB input'!T$126:T$175, $E63)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E63)-INDEX('TAB input'!U$72:U$121, $E63)-INDEX('TAB input'!U$126:U$175, $E63)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E63)-INDEX('TAB input'!V$72:V$121, $E63)-INDEX('TAB input'!V$126:V$175, $E63)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E63)-INDEX('TAB input'!W$72:W$121, $E63)-INDEX('TAB input'!W$126:W$175, $E63)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E63)-INDEX('TAB input'!X$72:X$121, $E63)-INDEX('TAB input'!X$126:X$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E63)-INDEX('TAB input'!Y$72:Y$121, $E63)-INDEX('TAB input'!Y$126:Y$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E63)-INDEX('TAB input'!Z$72:Z$121, $E63)-INDEX('TAB input'!Z$126:Z$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E63)-INDEX('TAB input'!AA$72:AA$121, $E63)-INDEX('TAB input'!AA$126:AA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E63)-INDEX('TAB input'!AB$72:AB$121, $E63)-INDEX('TAB input'!AB$126:AB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E63)-INDEX('TAB input'!AC$72:AC$121, $E63)-INDEX('TAB input'!AC$126:AC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E63)-INDEX('TAB input'!AD$72:AD$121, $E63)-INDEX('TAB input'!AD$126:AD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E63)-INDEX('TAB input'!AE$72:AE$121, $E63)-INDEX('TAB input'!AE$126:AE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E63)-INDEX('TAB input'!AF$72:AF$121, $E63)-INDEX('TAB input'!AF$126:AF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E63)-INDEX('TAB input'!AG$72:AG$121, $E63)-INDEX('TAB input'!AG$126:AG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E63)-INDEX('TAB input'!AH$72:AH$121, $E63)-INDEX('TAB input'!AH$126:AH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E63)-INDEX('TAB input'!AI$72:AI$121, $E63)-INDEX('TAB input'!AI$126:AI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E63)-INDEX('TAB input'!AJ$72:AJ$121, $E63)-INDEX('TAB input'!AJ$126:AJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E63)-INDEX('TAB input'!AK$72:AK$121, $E63)-INDEX('TAB input'!AK$126:AK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E63)-INDEX('TAB input'!AL$72:AL$121, $E63)-INDEX('TAB input'!AL$126:AL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E63)-INDEX('TAB input'!AM$72:AM$121, $E63)-INDEX('TAB input'!AM$126:AM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E63)-INDEX('TAB input'!AN$72:AN$121, $E63)-INDEX('TAB input'!AN$126:AN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E63)-INDEX('TAB input'!AO$72:AO$121, $E63)-INDEX('TAB input'!AO$126:AO$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E63)-INDEX('TAB input'!AP$72:AP$121, $E63)-INDEX('TAB input'!AP$126:AP$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E63)-INDEX('TAB input'!AQ$72:AQ$121, $E63)-INDEX('TAB input'!AQ$126:AQ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E63)-INDEX('TAB input'!AR$72:AR$121, $E63)-INDEX('TAB input'!AR$126:AR$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E63)-INDEX('TAB input'!AS$72:AS$121, $E63)-INDEX('TAB input'!AS$126:AS$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E63)-INDEX('TAB input'!AT$72:AT$121, $E63)-INDEX('TAB input'!AT$126:AT$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E63)-INDEX('TAB input'!AU$72:AU$121, $E63)-INDEX('TAB input'!AU$126:AU$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E63)-INDEX('TAB input'!AV$72:AV$121, $E63)-INDEX('TAB input'!AV$126:AV$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E63)-INDEX('TAB input'!AW$72:AW$121, $E63)-INDEX('TAB input'!AW$126:AW$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E63)-INDEX('TAB input'!AX$72:AX$121, $E63)-INDEX('TAB input'!AX$126:AX$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E63)-INDEX('TAB input'!AY$72:AY$121, $E63)-INDEX('TAB input'!AY$126:AY$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E63)-INDEX('TAB input'!AZ$72:AZ$121, $E63)-INDEX('TAB input'!AZ$126:AZ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E63)-INDEX('TAB input'!BA$72:BA$121, $E63)-INDEX('TAB input'!BA$126:BA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E63)-INDEX('TAB input'!BB$72:BB$121, $E63)-INDEX('TAB input'!BB$126:BB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E63)-INDEX('TAB input'!BC$72:BC$121, $E63)-INDEX('TAB input'!BC$126:BC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E63)-INDEX('TAB input'!BD$72:BD$121, $E63)-INDEX('TAB input'!BD$126:BD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E63)-INDEX('TAB input'!BE$72:BE$121, $E63)-INDEX('TAB input'!BE$126:BE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E63)-INDEX('TAB input'!BF$72:BF$121, $E63)-INDEX('TAB input'!BF$126:BF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E63)-INDEX('TAB input'!BG$72:BG$121, $E63)-INDEX('TAB input'!BG$126:BG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E63)-INDEX('TAB input'!BH$72:BH$121, $E63)-INDEX('TAB input'!BH$126:BH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E63)-INDEX('TAB input'!BI$72:BI$121, $E63)-INDEX('TAB input'!BI$126:BI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E63)-INDEX('TAB input'!BJ$72:BJ$121, $E63)-INDEX('TAB input'!BJ$126:BJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E63)-INDEX('TAB input'!BK$72:BK$121, $E63)-INDEX('TAB input'!BK$126:BK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E63)-INDEX('TAB input'!BL$72:BL$121, $E63)-INDEX('TAB input'!BL$126:BL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E63)-INDEX('TAB input'!BM$72:BM$121, $E63)-INDEX('TAB input'!BM$126:BM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E63)-INDEX('TAB input'!BN$72:BN$121, $E63)-INDEX('TAB input'!BN$126:BN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E63)-INDEX('TAB input'!BO$72:BO$121, $E63)-INDEX('TAB input'!BO$126:BO$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E63)-INDEX('TAB input'!BP$72:BP$121, $E63)-INDEX('TAB input'!BP$126:BP$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E63)-INDEX('TAB input'!BQ$72:BQ$121, $E63)-INDEX('TAB input'!BQ$126:BQ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E63)-INDEX('TAB input'!BR$72:BR$121, $E63)-INDEX('TAB input'!BR$126:BR$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E63)-INDEX('TAB input'!BS$72:BS$121, $E63)-INDEX('TAB input'!BS$126:BS$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E63)-INDEX('TAB input'!BT$72:BT$121, $E63)-INDEX('TAB input'!BT$126:BT$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E63)-INDEX('TAB input'!BU$72:BU$121, $E63)-INDEX('TAB input'!BU$126:BU$175, $E63)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E63)=\"\", IF($G63=0, 0, F64), INDEX('TAB input'!$G$180:$G$229, $E63))","v":8.3232471432091923},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E63)=\"\", G64, INDEX('TAB input'!H$180:H$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E63)=\"\", H64, INDEX('TAB input'!I$180:I$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E63)=\"\", I64, INDEX('TAB input'!J$180:J$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E63)=\"\", J64, INDEX('TAB input'!K$180:K$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E63)=\"\", K64, INDEX('TAB input'!L$180:L$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E63)=\"\", L64, INDEX('TAB input'!M$180:M$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E63)=\"\", M64, INDEX('TAB input'!N$180:N$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E63)=\"\", N64, INDEX('TAB input'!O$180:O$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E63)=\"\", O64, INDEX('TAB input'!P$180:P$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E63)=\"\", P64, INDEX('TAB input'!Q$180:Q$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E63)=\"\", Q64, INDEX('TAB input'!R$180:R$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E63)=\"\", R64, INDEX('TAB input'!S$180:S$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E63)=\"\", S64, INDEX('TAB input'!T$180:T$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E63)=\"\", T64, INDEX('TAB input'!U$180:U$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E63)=\"\", U64, INDEX('TAB input'!V$180:V$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E63)=\"\", V64, INDEX('TAB input'!W$180:W$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E63)=\"\", W64, INDEX('TAB input'!X$180:X$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E63)=\"\", X64, INDEX('TAB input'!Y$180:Y$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E63)=\"\", Y64, INDEX('TAB input'!Z$180:Z$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E63)=\"\", Z64, INDEX('TAB input'!AA$180:AA$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E63)=\"\", AA64, INDEX('TAB input'!AB$180:AB$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E63)=\"\", AB64, INDEX('TAB input'!AC$180:AC$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E63)=\"\", AC64, INDEX('TAB input'!AD$180:AD$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E63)=\"\", AD64, INDEX('TAB input'!AE$180:AE$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E63)=\"\", AE64, INDEX('TAB input'!AF$180:AF$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E63)=\"\", AF64, INDEX('TAB input'!AG$180:AG$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E63)=\"\", AG64, INDEX('TAB input'!AH$180:AH$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E63)=\"\", AH64, INDEX('TAB input'!AI$180:AI$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E63)=\"\", AI64, INDEX('TAB input'!AJ$180:AJ$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E63)=\"\", AJ64, INDEX('TAB input'!AK$180:AK$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E63)=\"\", AK64, INDEX('TAB input'!AL$180:AL$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E63)=\"\", AL64, INDEX('TAB input'!AM$180:AM$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E63)=\"\", AM64, INDEX('TAB input'!AN$180:AN$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E63)=\"\", AN64, INDEX('TAB input'!AO$180:AO$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E63)=\"\", AO64, INDEX('TAB input'!AP$180:AP$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E63)=\"\", AP64, INDEX('TAB input'!AQ$180:AQ$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E63)=\"\", AQ64, INDEX('TAB input'!AR$180:AR$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E63)=\"\", AR64, INDEX('TAB input'!AS$180:AS$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E63)=\"\", AS64, INDEX('TAB input'!AT$180:AT$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E63)=\"\", AT64, INDEX('TAB input'!AU$180:AU$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E63)=\"\", AU64, INDEX('TAB input'!AV$180:AV$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E63)=\"\", AV64, INDEX('TAB input'!AW$180:AW$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E63)=\"\", AW64, INDEX('TAB input'!AX$180:AX$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E63)=\"\", AX64, INDEX('TAB input'!AY$180:AY$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E63)=\"\", AY64, INDEX('TAB input'!AZ$180:AZ$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E63)=\"\", AZ64, INDEX('TAB input'!BA$180:BA$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E63)=\"\", BA64, INDEX('TAB input'!BB$180:BB$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E63)=\"\", BB64, INDEX('TAB input'!BC$180:BC$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E63)=\"\", BC64, INDEX('TAB input'!BD$180:BD$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E63)=\"\", BD64, INDEX('TAB input'!BE$180:BE$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E63)=\"\", BE64, INDEX('TAB input'!BF$180:BF$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E63)=\"\", BF64, INDEX('TAB input'!BG$180:BG$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E63)=\"\", BG64, INDEX('TAB input'!BH$180:BH$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E63)=\"\", BH64, INDEX('TAB input'!BI$180:BI$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E63)=\"\", BI64, INDEX('TAB input'!BJ$180:BJ$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E63)=\"\", BJ64, INDEX('TAB input'!BK$180:BK$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E63)=\"\", BK64, INDEX('TAB input'!BL$180:BL$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E63)=\"\", BL64, INDEX('TAB input'!BM$180:BM$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E63)=\"\", BM64, INDEX('TAB input'!BN$180:BN$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E63)=\"\", BN64, INDEX('TAB input'!BO$180:BO$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E63)=\"\", BO64, INDEX('TAB input'!BP$180:BP$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E63)=\"\", BP64, INDEX('TAB input'!BQ$180:BQ$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E63)=\"\", BQ64, INDEX('TAB input'!BR$180:BR$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E63)=\"\", BR64, INDEX('TAB input'!BS$180:BS$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E63)=\"\", BS64, INDEX('TAB input'!BT$180:BT$229, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E63)=\"\", BT64, INDEX('TAB input'!BU$180:BU$229, $E63))","v":10}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E63)=0, G65, INDEX('TAB input'!H$233:H$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E63)=0, H65, INDEX('TAB input'!I$233:I$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E63)=0, I65, INDEX('TAB input'!J$233:J$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E63)=0, J65, INDEX('TAB input'!K$233:K$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E63)=0, K65, INDEX('TAB input'!L$233:L$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E63)=0, L65, INDEX('TAB input'!M$233:M$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E63)=0, M65, INDEX('TAB input'!N$233:N$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E63)=0, N65, INDEX('TAB input'!O$233:O$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E63)=0, O65, INDEX('TAB input'!P$233:P$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E63)=0, P65, INDEX('TAB input'!Q$233:Q$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E63)=0, Q65, INDEX('TAB input'!R$233:R$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E63)=0, R65, INDEX('TAB input'!S$233:S$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E63)=0, S65, INDEX('TAB input'!T$233:T$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E63)=0, T65, INDEX('TAB input'!U$233:U$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E63)=0, U65, INDEX('TAB input'!V$233:V$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E63)=0, V65, INDEX('TAB input'!W$233:W$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E63)=0, W65, INDEX('TAB input'!X$233:X$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E63)=0, X65, INDEX('TAB input'!Y$233:Y$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E63)=0, Y65, INDEX('TAB input'!Z$233:Z$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E63)=0, Z65, INDEX('TAB input'!AA$233:AA$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E63)=0, AA65, INDEX('TAB input'!AB$233:AB$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E63)=0, AB65, INDEX('TAB input'!AC$233:AC$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E63)=0, AC65, INDEX('TAB input'!AD$233:AD$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E63)=0, AD65, INDEX('TAB input'!AE$233:AE$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E63)=0, AE65, INDEX('TAB input'!AF$233:AF$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E63)=0, AF65, INDEX('TAB input'!AG$233:AG$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E63)=0, AG65, INDEX('TAB input'!AH$233:AH$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E63)=0, AH65, INDEX('TAB input'!AI$233:AI$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E63)=0, AI65, INDEX('TAB input'!AJ$233:AJ$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E63)=0, AJ65, INDEX('TAB input'!AK$233:AK$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E63)=0, AK65, INDEX('TAB input'!AL$233:AL$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E63)=0, AL65, INDEX('TAB input'!AM$233:AM$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E63)=0, AM65, INDEX('TAB input'!AN$233:AN$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E63)=0, AN65, INDEX('TAB input'!AO$233:AO$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E63)=0, AO65, INDEX('TAB input'!AP$233:AP$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E63)=0, AP65, INDEX('TAB input'!AQ$233:AQ$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E63)=0, AQ65, INDEX('TAB input'!AR$233:AR$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E63)=0, AR65, INDEX('TAB input'!AS$233:AS$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E63)=0, AS65, INDEX('TAB input'!AT$233:AT$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E63)=0, AT65, INDEX('TAB input'!AU$233:AU$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E63)=0, AU65, INDEX('TAB input'!AV$233:AV$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E63)=0, AV65, INDEX('TAB input'!AW$233:AW$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E63)=0, AW65, INDEX('TAB input'!AX$233:AX$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E63)=0, AX65, INDEX('TAB input'!AY$233:AY$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E63)=0, AY65, INDEX('TAB input'!AZ$233:AZ$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E63)=0, AZ65, INDEX('TAB input'!BA$233:BA$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E63)=0, BA65, INDEX('TAB input'!BB$233:BB$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E63)=0, BB65, INDEX('TAB input'!BC$233:BC$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E63)=0, BC65, INDEX('TAB input'!BD$233:BD$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E63)=0, BD65, INDEX('TAB input'!BE$233:BE$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E63)=0, BE65, INDEX('TAB input'!BF$233:BF$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E63)=0, BF65, INDEX('TAB input'!BG$233:BG$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E63)=0, BG65, INDEX('TAB input'!BH$233:BH$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E63)=0, BH65, INDEX('TAB input'!BI$233:BI$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E63)=0, BI65, INDEX('TAB input'!BJ$233:BJ$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E63)=0, BJ65, INDEX('TAB input'!BK$233:BK$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E63)=0, BK65, INDEX('TAB input'!BL$233:BL$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E63)=0, BL65, INDEX('TAB input'!BM$233:BM$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E63)=0, BM65, INDEX('TAB input'!BN$233:BN$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E63)=0, BN65, INDEX('TAB input'!BO$233:BO$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E63)=0, BO65, INDEX('TAB input'!BP$233:BP$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E63)=0, BP65, INDEX('TAB input'!BQ$233:BQ$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E63)=0, BQ65, INDEX('TAB input'!BR$233:BR$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E63)=0, BR65, INDEX('TAB input'!BS$233:BS$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E63)=0, BS65, INDEX('TAB input'!BT$233:BT$282, $E63))","v":10},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E63)=0, BT65, INDEX('TAB input'!BU$233:BU$282, $E63))","v":10}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E63)","v":1.5294566825283702},{"$f":"INDEX('TAB input'!I$72:I$121, $E63)","v":1.9156884164012031},{"$f":"INDEX('TAB input'!J$72:J$121, $E63)","v":3.1278953194557921},{"$f":"INDEX('TAB input'!K$72:K$121, $E63)","v":14.338873328548987},{"$f":"INDEX('TAB input'!L$72:L$121, $E63)","v":9.3811755491725535},{"$f":"INDEX('TAB input'!M$72:M$121, $E63)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E63)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E63)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E63)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E63)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E63)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E63)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E63)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E63)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E63)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E63)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E63)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E63)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E63)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E63)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E63)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E63)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E63)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E63)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E63)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E63)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E63)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E63)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E63)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E63)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E63)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E63)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E63)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E63)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E63)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E63)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E63)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E63)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E63)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E63)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E63)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E63)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E63)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E63)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E63)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E63)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E63)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E63)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E63)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E63)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E63)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E63)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E63)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E63)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E63)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E63)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E63)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E63)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E63)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E63)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E63)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E63)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E63)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E63)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E63)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E63)=\"\", G71, INDEX('TAB input'!H$446:H$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E63)=\"\", H71, INDEX('TAB input'!I$446:I$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E63)=\"\", I71, INDEX('TAB input'!J$446:J$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E63)=\"\", J71, INDEX('TAB input'!K$446:K$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E63)=\"\", K71, INDEX('TAB input'!L$446:L$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E63)=\"\", L71, INDEX('TAB input'!M$446:M$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E63)=\"\", M71, INDEX('TAB input'!N$446:N$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E63)=\"\", N71, INDEX('TAB input'!O$446:O$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E63)=\"\", O71, INDEX('TAB input'!P$446:P$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E63)=\"\", P71, INDEX('TAB input'!Q$446:Q$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E63)=\"\", Q71, INDEX('TAB input'!R$446:R$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E63)=\"\", R71, INDEX('TAB input'!S$446:S$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E63)=\"\", S71, INDEX('TAB input'!T$446:T$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E63)=\"\", T71, INDEX('TAB input'!U$446:U$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E63)=\"\", U71, INDEX('TAB input'!V$446:V$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E63)=\"\", V71, INDEX('TAB input'!W$446:W$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E63)=\"\", W71, INDEX('TAB input'!X$446:X$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E63)=\"\", X71, INDEX('TAB input'!Y$446:Y$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E63)=\"\", Y71, INDEX('TAB input'!Z$446:Z$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E63)=\"\", Z71, INDEX('TAB input'!AA$446:AA$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E63)=\"\", AA71, INDEX('TAB input'!AB$446:AB$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E63)=\"\", AB71, INDEX('TAB input'!AC$446:AC$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E63)=\"\", AC71, INDEX('TAB input'!AD$446:AD$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E63)=\"\", AD71, INDEX('TAB input'!AE$446:AE$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E63)=\"\", AE71, INDEX('TAB input'!AF$446:AF$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E63)=\"\", AF71, INDEX('TAB input'!AG$446:AG$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E63)=\"\", AG71, INDEX('TAB input'!AH$446:AH$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E63)=\"\", AH71, INDEX('TAB input'!AI$446:AI$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E63)=\"\", AI71, INDEX('TAB input'!AJ$446:AJ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E63)=\"\", AJ71, INDEX('TAB input'!AK$446:AK$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E63)=\"\", AK71, INDEX('TAB input'!AL$446:AL$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E63)=\"\", AL71, INDEX('TAB input'!AM$446:AM$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E63)=\"\", AM71, INDEX('TAB input'!AN$446:AN$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E63)=\"\", AN71, INDEX('TAB input'!AO$446:AO$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E63)=\"\", AO71, INDEX('TAB input'!AP$446:AP$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E63)=\"\", AP71, INDEX('TAB input'!AQ$446:AQ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E63)=\"\", AQ71, INDEX('TAB input'!AR$446:AR$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E63)=\"\", AR71, INDEX('TAB input'!AS$446:AS$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E63)=\"\", AS71, INDEX('TAB input'!AT$446:AT$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E63)=\"\", AT71, INDEX('TAB input'!AU$446:AU$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E63)=\"\", AU71, INDEX('TAB input'!AV$446:AV$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E63)=\"\", AV71, INDEX('TAB input'!AW$446:AW$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E63)=\"\", AW71, INDEX('TAB input'!AX$446:AX$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E63)=\"\", AX71, INDEX('TAB input'!AY$446:AY$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E63)=\"\", AY71, INDEX('TAB input'!AZ$446:AZ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E63)=\"\", AZ71, INDEX('TAB input'!BA$446:BA$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E63)=\"\", BA71, INDEX('TAB input'!BB$446:BB$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E63)=\"\", BB71, INDEX('TAB input'!BC$446:BC$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E63)=\"\", BC71, INDEX('TAB input'!BD$446:BD$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E63)=\"\", BD71, INDEX('TAB input'!BE$446:BE$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E63)=\"\", BE71, INDEX('TAB input'!BF$446:BF$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E63)=\"\", BF71, INDEX('TAB input'!BG$446:BG$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E63)=\"\", BG71, INDEX('TAB input'!BH$446:BH$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E63)=\"\", BH71, INDEX('TAB input'!BI$446:BI$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E63)=\"\", BI71, INDEX('TAB input'!BJ$446:BJ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E63)=\"\", BJ71, INDEX('TAB input'!BK$446:BK$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E63)=\"\", BK71, INDEX('TAB input'!BL$446:BL$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E63)=\"\", BL71, INDEX('TAB input'!BM$446:BM$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E63)=\"\", BM71, INDEX('TAB input'!BN$446:BN$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E63)=\"\", BN71, INDEX('TAB input'!BO$446:BO$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E63)=\"\", BO71, INDEX('TAB input'!BP$446:BP$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E63)=\"\", BP71, INDEX('TAB input'!BQ$446:BQ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E63)=\"\", BQ71, INDEX('TAB input'!BR$446:BR$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E63)=\"\", BR71, INDEX('TAB input'!BS$446:BS$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E63)=\"\", BS71, INDEX('TAB input'!BT$446:BT$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E63)=\"\", BT71, INDEX('TAB input'!BU$446:BU$495, $E63))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP(E74, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>H$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:G74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>G$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:G74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:G74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-G$5>H$5-G$5, (H$5-G$5), 1))","v":10.535662054273033},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>I$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:H74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>H$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:H74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:H74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-H$5>I$5-H$5, (I$5-H$5), 1))","v":10.535662054273033},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>J$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:I74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>I$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:I74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:I74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-I$5>J$5-I$5, (J$5-I$5), 1))","v":10.535662054273033},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>K$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:J74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>J$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:J74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:J74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-J$5>K$5-J$5, (K$5-J$5), 1))","v":10.535662054273033},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>L$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:K74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>K$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:K74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:K74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-K$5>L$5-K$5, (L$5-K$5), 1))","v":10.535662054273033},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>M$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:L74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>L$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:L74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:L74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-L$5>M$5-L$5, (M$5-L$5), 1))","v":10.535662054273033},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>N$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:M74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>M$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:M74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:M74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-M$5>N$5-M$5, (N$5-M$5), 1))","v":10.535662054273033},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>O$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:N74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>N$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:N74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:N74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-N$5>O$5-N$5, (O$5-N$5), 1))","v":10.535662054273033},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>P$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:O74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>O$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:O74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:O74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-O$5>P$5-O$5, (P$5-O$5), 1))","v":3.4056226608612548},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>Q$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:P74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>P$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:P74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:P74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>R$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:Q74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>Q$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:Q74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:Q74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>S$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:R74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>R$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:R74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:R74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>T$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:S74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>S$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:S74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:S74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>U$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:T74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>T$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:T74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:T74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>V$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:U74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>U$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:U74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:U74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>W$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:V74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>V$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:V74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:V74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>X$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:W74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>W$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:W74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:W74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>Y$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:X74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>X$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:X74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:X74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>Z$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:Y74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>Y$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:Y74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:Y74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AA$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:Z74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>Z$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:Z74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:Z74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AB$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AA74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AA$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AA74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AA74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AC$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AB74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AB$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AB74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AB74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AD$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AC74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AC$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AC74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AC74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AE$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AD74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AD$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AD74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AD74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AF$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AE74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AE$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AE74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AE74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AG$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AF74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AF$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AF74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AF74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AH$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AG74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AG$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AG74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AG74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AI$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AH74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AH$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AH74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AH74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AJ$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AI74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AI$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AI74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AI74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AK$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AJ74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AJ$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AJ74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AJ74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AL$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AK74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AK$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AK74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AK74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AM$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AL74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AL$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AL74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AL74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AN$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AM74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AM$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AM74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AM74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AO$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AN74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AN$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AN74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AN74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AP$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AO74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AO$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AO74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AO74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AQ$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AP74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AP$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AP74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AP74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AR$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AQ74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AQ$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AQ74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AQ74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AS$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AR74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AR$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AR74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AR74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AT$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AS74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AS$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AS74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AS74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AU$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AT74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AT$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AT74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AT74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AV$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AU74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AU$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AU74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AU74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AW$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AV74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AV$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AV74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AV74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AX$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AW74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AW$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AW74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AW74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AY$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AX74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AX$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AX74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AX74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>AZ$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AY74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AY$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AY74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AY74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BA$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AZ74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>AZ$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:AZ74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:AZ74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BB$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BA74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BA$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BA74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BA74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BC$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BB74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BB$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BB74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BB74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BD$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BC74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BC$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BC74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BC74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BE$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BD74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BD$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BD74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BD74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BF$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BE74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BE$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BE74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BE74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BG$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BF74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BF$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BF74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BF74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BH$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BG74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BG$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BG74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BG74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BI$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BH74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BH$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BH74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BH74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BJ$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BI74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BI$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BI74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BI74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BK$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BJ74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BJ$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BJ74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BJ74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BL$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BK74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BK$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BK74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BK74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BM$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BL74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BL$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BL74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BL74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BN$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BM74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BM$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BM74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BM74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BO$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BN74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BN$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BN74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BN74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BP$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BO74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BO$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BO74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BO74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BQ$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BP74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BP$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BP74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BP74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BR$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BQ74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BQ$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BQ74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BQ74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BS$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BR74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BR$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BR74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BR74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BT$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BS74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BS$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BS74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BS74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G64, -$D74, $D74)=\"n/a\",0,IF(OFFSET($G71, -$D74, $D74)=\"SL\",\nIF(OFFSET($G64,-$D74,$D74)+$E74>BU$5,IFERROR((OFFSET($G63,-$D74,$D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BT74)),\nIF(OFFSET($G64,-$D74,$D74)+$E74>BT$5,IFERROR(((OFFSET($G63,-$D74,$D74)-SUM($G74:BT74))*OFFSET($G70, -$D74, $D74)/(OFFSET($G64,-$D74,$D74))),0),OFFSET($G63,-$D74,$D74)-SUM($G74:BT74)))*IF(OFFSET($G64,-$D74,$D74)+$E74-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,{"$f":"D74+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D75)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>I$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:H75))*IF(OFFSET($G65,-$D75,$D75)+$E75-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>H$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:H75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:H75))*IF(OFFSET($G66,-$D75,$D75)+$E75-H$5>I$5-H$5, (I$5-H$5), 1)))","v":3.0177676047252886},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>J$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:I75))*IF(OFFSET($G65,-$D75,$D75)+$E75-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>I$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:I75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:I75))*IF(OFFSET($G66,-$D75,$D75)+$E75-I$5>J$5-I$5, (J$5-I$5), 1)))","v":2.4142140837802311},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>K$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:J75))*IF(OFFSET($G65,-$D75,$D75)+$E75-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>J$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:J75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:J75))*IF(OFFSET($G66,-$D75,$D75)+$E75-J$5>K$5-J$5, (K$5-J$5), 1)))","v":1.9313712670241849},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>L$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:K75))*IF(OFFSET($G65,-$D75,$D75)+$E75-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>K$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:K75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:K75))*IF(OFFSET($G66,-$D75,$D75)+$E75-K$5>L$5-K$5, (L$5-K$5), 1)))","v":1.545097013619348},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>M$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:L75))*IF(OFFSET($G65,-$D75,$D75)+$E75-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>L$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:L75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:L75))*IF(OFFSET($G66,-$D75,$D75)+$E75-L$5>M$5-L$5, (M$5-L$5), 1)))","v":1.2360776108954785},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>N$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:M75))*IF(OFFSET($G65,-$D75,$D75)+$E75-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>M$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:M75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:M75))*IF(OFFSET($G66,-$D75,$D75)+$E75-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0.98886208871638281},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>O$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:N75))*IF(OFFSET($G65,-$D75,$D75)+$E75-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>N$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:N75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:N75))*IF(OFFSET($G66,-$D75,$D75)+$E75-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0.79108967097310623},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>P$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:O75))*IF(OFFSET($G65,-$D75,$D75)+$E75-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>O$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:O75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:O75))*IF(OFFSET($G66,-$D75,$D75)+$E75-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0.63287173677848507},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>Q$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:P75))*IF(OFFSET($G65,-$D75,$D75)+$E75-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>P$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:P75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:P75))*IF(OFFSET($G66,-$D75,$D75)+$E75-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0.50629738942278801},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>R$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:Q75))*IF(OFFSET($G65,-$D75,$D75)+$E75-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>Q$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:Q75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:Q75))*IF(OFFSET($G66,-$D75,$D75)+$E75-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0.4050379115382306},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>S$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:R75))*IF(OFFSET($G65,-$D75,$D75)+$E75-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>R$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:R75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:R75))*IF(OFFSET($G66,-$D75,$D75)+$E75-R$5>S$5-R$5, (S$5-R$5), 1)))","v":1.6201516461529231},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>T$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:S75))*IF(OFFSET($G65,-$D75,$D75)+$E75-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>S$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:S75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:S75))*IF(OFFSET($G66,-$D75,$D75)+$E75-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>U$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:T75))*IF(OFFSET($G65,-$D75,$D75)+$E75-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>T$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:T75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:T75))*IF(OFFSET($G66,-$D75,$D75)+$E75-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>V$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:U75))*IF(OFFSET($G65,-$D75,$D75)+$E75-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>U$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:U75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:U75))*IF(OFFSET($G66,-$D75,$D75)+$E75-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>W$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:V75))*IF(OFFSET($G65,-$D75,$D75)+$E75-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>V$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:V75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:V75))*IF(OFFSET($G66,-$D75,$D75)+$E75-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>X$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:W75))*IF(OFFSET($G65,-$D75,$D75)+$E75-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>W$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:W75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:W75))*IF(OFFSET($G66,-$D75,$D75)+$E75-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>Y$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:X75))*IF(OFFSET($G65,-$D75,$D75)+$E75-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>X$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:X75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:X75))*IF(OFFSET($G66,-$D75,$D75)+$E75-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>Z$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:Y75))*IF(OFFSET($G65,-$D75,$D75)+$E75-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>Y$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:Y75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:Y75))*IF(OFFSET($G66,-$D75,$D75)+$E75-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AA$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:Z75))*IF(OFFSET($G65,-$D75,$D75)+$E75-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>Z$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:Z75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:Z75))*IF(OFFSET($G66,-$D75,$D75)+$E75-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AB$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AA75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AA$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AA75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AA75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AC$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AB75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AB$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AB75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AB75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AD$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AC75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AC$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AC75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AC75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AE$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AD75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AD$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AD75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AD75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AF$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AE75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AE$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AE75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AE75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AG$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AF75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AF$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AF75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AF75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AH$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AG75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AG$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AG75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AG75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AI$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AH75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AH$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AH75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AH75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AJ$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AI75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AI$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AI75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AI75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AK$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AJ75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AJ$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AJ75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AJ75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AL$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AK75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AK$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AK75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AK75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AM$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AL75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AL$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AL75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AL75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AN$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AM75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AM$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AM75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AM75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AO$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AN75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AN$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AN75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AN75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AP$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AO75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AO$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AO75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AO75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AQ$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AP75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AP$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AP75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AP75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AR$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AQ75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AQ$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AQ75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AQ75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AS$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AR75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AR$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AR75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AR75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AT$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AS75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AS$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AS75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AS75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AU$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AT75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AT$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AT75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AT75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AV$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AU75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AU$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AU75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AU75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AW$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AV75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AV$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AV75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AV75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AX$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AW75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AW$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AW75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AW75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AY$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AX75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AX$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AX75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AX75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>AZ$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AY75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AY$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AY75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AY75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BA$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AZ75))*IF(OFFSET($G65,-$D75,$D75)+$E75-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>AZ$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:AZ75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:AZ75))*IF(OFFSET($G66,-$D75,$D75)+$E75-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BB$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BA75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BA$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BA75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BA75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BC$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BB75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BB$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BB75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BB75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BD$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BC75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BC$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BC75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BC75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BE$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BD75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BD$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BD75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BD75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BF$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BE75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BE$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BE75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BE75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BG$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BF75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BF$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BF75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BF75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BH$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BG75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BG$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BG75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BG75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BI$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BH75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BH$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BH75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BH75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BJ$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BI75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BI$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BI75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BI75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BK$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BJ75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BJ$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BJ75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BJ75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BL$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BK75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BK$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BK75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BK75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BM$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BL75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BL$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BL75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BL75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BN$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BM75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BM$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BM75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BM75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BO$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BN75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BN$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BN75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BN75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BP$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BO75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BO$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BO75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BO75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BQ$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BP75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BP$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BP75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BP75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BR$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BQ75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BQ$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BQ75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BQ75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BS$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BR75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BR$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BR75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BR75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BT$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BS75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BS$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BS75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BS75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G65, -$D75, $D75)=\"n/a\",0,IF(OFFSET($G72, -$D75, $D75)=\"SL\",\nIF(OFFSET($G65,-$D75,$D75)+$E75>BU$5,IFERROR((OFFSET($G64,-$D75,$D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BT75))*IF(OFFSET($G65,-$D75,$D75)+$E75-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G66,-$D75,$D75)+$E75>BT$5,IFERROR(((OFFSET($G64,-$D75,$D75)-SUM($G75:BT75))*OFFSET($G71, -$D75, $D75)/(OFFSET($G65,-$D75,$D75))),0),OFFSET($G64,-$D75,$D75)-SUM($G75:BT75))*IF(OFFSET($G66,-$D75,$D75)+$E75-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D76)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>J$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:I76))*IF(OFFSET($G66,-$D76,$D76)+$E76-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>I$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:I76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:I76))*IF(OFFSET($G67,-$D76,$D76)+$E76-I$5>J$5-I$5, (J$5-I$5), 1)))","v":3.0470030221328095},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>K$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:J76))*IF(OFFSET($G66,-$D76,$D76)+$E76-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>J$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:J76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:J76))*IF(OFFSET($G67,-$D76,$D76)+$E76-J$5>K$5-J$5, (K$5-J$5), 1)))","v":2.4376024177062474},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>L$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:K76))*IF(OFFSET($G66,-$D76,$D76)+$E76-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>K$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:K76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:K76))*IF(OFFSET($G67,-$D76,$D76)+$E76-K$5>L$5-K$5, (L$5-K$5), 1)))","v":1.950081934164998},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>M$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:L76))*IF(OFFSET($G66,-$D76,$D76)+$E76-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>L$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:L76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:L76))*IF(OFFSET($G67,-$D76,$D76)+$E76-L$5>M$5-L$5, (M$5-L$5), 1)))","v":1.5600655473319986},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>N$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:M76))*IF(OFFSET($G66,-$D76,$D76)+$E76-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>M$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:M76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:M76))*IF(OFFSET($G67,-$D76,$D76)+$E76-M$5>N$5-M$5, (N$5-M$5), 1)))","v":1.2480524378655988},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>O$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:N76))*IF(OFFSET($G66,-$D76,$D76)+$E76-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>N$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:N76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:N76))*IF(OFFSET($G67,-$D76,$D76)+$E76-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0.99844195029247906},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>P$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:O76))*IF(OFFSET($G66,-$D76,$D76)+$E76-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>O$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:O76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:O76))*IF(OFFSET($G67,-$D76,$D76)+$E76-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0.79875356023398325},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>Q$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:P76))*IF(OFFSET($G66,-$D76,$D76)+$E76-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>P$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:P76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:P76))*IF(OFFSET($G67,-$D76,$D76)+$E76-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0.63900284818718656},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>R$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:Q76))*IF(OFFSET($G66,-$D76,$D76)+$E76-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>Q$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:Q76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:Q76))*IF(OFFSET($G67,-$D76,$D76)+$E76-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0.51120227854974942},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>S$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:R76))*IF(OFFSET($G66,-$D76,$D76)+$E76-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>R$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:R76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:R76))*IF(OFFSET($G67,-$D76,$D76)+$E76-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0.40896182283979954},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>T$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:S76))*IF(OFFSET($G66,-$D76,$D76)+$E76-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>S$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:S76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:S76))*IF(OFFSET($G67,-$D76,$D76)+$E76-S$5>T$5-S$5, (T$5-S$5), 1)))","v":1.6358472913591982},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>U$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:T76))*IF(OFFSET($G66,-$D76,$D76)+$E76-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>T$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:T76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:T76))*IF(OFFSET($G67,-$D76,$D76)+$E76-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>V$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:U76))*IF(OFFSET($G66,-$D76,$D76)+$E76-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>U$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:U76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:U76))*IF(OFFSET($G67,-$D76,$D76)+$E76-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>W$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:V76))*IF(OFFSET($G66,-$D76,$D76)+$E76-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>V$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:V76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:V76))*IF(OFFSET($G67,-$D76,$D76)+$E76-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>X$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:W76))*IF(OFFSET($G66,-$D76,$D76)+$E76-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>W$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:W76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:W76))*IF(OFFSET($G67,-$D76,$D76)+$E76-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>Y$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:X76))*IF(OFFSET($G66,-$D76,$D76)+$E76-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>X$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:X76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:X76))*IF(OFFSET($G67,-$D76,$D76)+$E76-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>Z$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:Y76))*IF(OFFSET($G66,-$D76,$D76)+$E76-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>Y$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:Y76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:Y76))*IF(OFFSET($G67,-$D76,$D76)+$E76-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AA$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:Z76))*IF(OFFSET($G66,-$D76,$D76)+$E76-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>Z$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:Z76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:Z76))*IF(OFFSET($G67,-$D76,$D76)+$E76-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AB$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AA76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AA$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AA76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AA76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AC$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AB76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AB$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AB76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AB76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AD$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AC76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AC$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AC76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AC76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AE$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AD76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AD$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AD76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AD76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AF$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AE76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AE$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AE76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AE76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AG$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AF76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AF$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AF76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AF76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AH$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AG76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AG$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AG76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AG76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AI$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AH76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AH$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AH76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AH76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AJ$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AI76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AI$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AI76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AI76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AK$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AJ76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AJ$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AJ76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AJ76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AL$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AK76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AK$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AK76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AK76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AM$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AL76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AL$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AL76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AL76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AN$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AM76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AM$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AM76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AM76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AO$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AN76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AN$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AN76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AN76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AP$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AO76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AO$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AO76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AO76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AQ$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AP76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AP$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AP76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AP76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AR$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AQ76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AQ$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AQ76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AQ76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AS$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AR76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AR$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AR76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AR76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AT$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AS76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AS$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AS76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AS76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AU$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AT76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AT$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AT76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AT76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AV$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AU76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AU$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AU76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AU76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AW$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AV76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AV$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AV76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AV76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AX$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AW76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AW$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AW76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AW76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AY$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AX76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AX$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AX76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AX76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>AZ$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AY76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AY$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AY76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AY76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BA$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AZ76))*IF(OFFSET($G66,-$D76,$D76)+$E76-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>AZ$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:AZ76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:AZ76))*IF(OFFSET($G67,-$D76,$D76)+$E76-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BB$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BA76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BA$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BA76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BA76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BC$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BB76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BB$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BB76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BB76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BD$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BC76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BC$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BC76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BC76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BE$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BD76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BD$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BD76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BD76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BF$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BE76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BE$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BE76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BE76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BG$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BF76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BF$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BF76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BF76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BH$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BG76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BG$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BG76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BG76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BI$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BH76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BH$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BH76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BH76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BJ$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BI76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BI$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BI76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BI76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BK$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BJ76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BJ$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BJ76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BJ76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BL$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BK76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BK$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BK76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BK76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BM$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BL76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BL$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BL76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BL76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BN$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BM76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BM$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BM76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BM76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BO$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BN76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BN$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BN76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BN76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BP$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BO76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BO$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BO76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BO76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BQ$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BP76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BP$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BP76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BP76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BR$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BQ76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BQ$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BQ76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BQ76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BS$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BR76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BR$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BR76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BR76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BT$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BS76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BS$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BS76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BS76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G66, -$D76, $D76)=\"n/a\",0,IF(OFFSET($G73, -$D76, $D76)=\"SL\",\nIF(OFFSET($G66,-$D76,$D76)+$E76>BU$5,IFERROR((OFFSET($G65,-$D76,$D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BT76))*IF(OFFSET($G66,-$D76,$D76)+$E76-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G67,-$D76,$D76)+$E76>BT$5,IFERROR(((OFFSET($G65,-$D76,$D76)-SUM($G76:BT76))*OFFSET($G72, -$D76, $D76)/(OFFSET($G66,-$D76,$D76))),0),OFFSET($G65,-$D76,$D76)-SUM($G76:BT76))*IF(OFFSET($G67,-$D76,$D76)+$E76-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D77)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>K$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:J77))*IF(OFFSET($G67,-$D77,$D77)+$E77-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>J$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:J77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:J77))*IF(OFFSET($G68,-$D77,$D77)+$E77-J$5>K$5-J$5, (K$5-J$5), 1)))","v":4.5989319187761639},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>L$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:K77))*IF(OFFSET($G67,-$D77,$D77)+$E77-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>K$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:K77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:K77))*IF(OFFSET($G68,-$D77,$D77)+$E77-K$5>L$5-K$5, (L$5-K$5), 1)))","v":3.6791455350209312},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>M$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:L77))*IF(OFFSET($G67,-$D77,$D77)+$E77-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>L$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:L77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:L77))*IF(OFFSET($G68,-$D77,$D77)+$E77-L$5>M$5-L$5, (M$5-L$5), 1)))","v":2.9433164280167445},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>N$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:M77))*IF(OFFSET($G67,-$D77,$D77)+$E77-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>M$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:M77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:M77))*IF(OFFSET($G68,-$D77,$D77)+$E77-M$5>N$5-M$5, (N$5-M$5), 1)))","v":2.3546531424133956},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>O$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:N77))*IF(OFFSET($G67,-$D77,$D77)+$E77-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>N$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:N77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:N77))*IF(OFFSET($G68,-$D77,$D77)+$E77-N$5>O$5-N$5, (O$5-N$5), 1)))","v":1.8837225139307165},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>P$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:O77))*IF(OFFSET($G67,-$D77,$D77)+$E77-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>O$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:O77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:O77))*IF(OFFSET($G68,-$D77,$D77)+$E77-O$5>P$5-O$5, (P$5-O$5), 1)))","v":1.506978011144573},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>Q$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:P77))*IF(OFFSET($G67,-$D77,$D77)+$E77-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>P$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:P77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:P77))*IF(OFFSET($G68,-$D77,$D77)+$E77-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":1.2055824089156588},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>R$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:Q77))*IF(OFFSET($G67,-$D77,$D77)+$E77-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>Q$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:Q77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:Q77))*IF(OFFSET($G68,-$D77,$D77)+$E77-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0.96446592713252666},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>S$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:R77))*IF(OFFSET($G67,-$D77,$D77)+$E77-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>R$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:R77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:R77))*IF(OFFSET($G68,-$D77,$D77)+$E77-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0.77157274170602153},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>T$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:S77))*IF(OFFSET($G67,-$D77,$D77)+$E77-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>S$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:S77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:S77))*IF(OFFSET($G68,-$D77,$D77)+$E77-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0.61725819336481746},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>U$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:T77))*IF(OFFSET($G67,-$D77,$D77)+$E77-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>T$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:T77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:T77))*IF(OFFSET($G68,-$D77,$D77)+$E77-T$5>U$5-T$5, (U$5-T$5), 1)))","v":2.4690327734592685},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>V$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:U77))*IF(OFFSET($G67,-$D77,$D77)+$E77-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>U$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:U77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:U77))*IF(OFFSET($G68,-$D77,$D77)+$E77-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>W$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:V77))*IF(OFFSET($G67,-$D77,$D77)+$E77-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>V$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:V77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:V77))*IF(OFFSET($G68,-$D77,$D77)+$E77-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>X$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:W77))*IF(OFFSET($G67,-$D77,$D77)+$E77-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>W$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:W77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:W77))*IF(OFFSET($G68,-$D77,$D77)+$E77-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>Y$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:X77))*IF(OFFSET($G67,-$D77,$D77)+$E77-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>X$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:X77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:X77))*IF(OFFSET($G68,-$D77,$D77)+$E77-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>Z$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:Y77))*IF(OFFSET($G67,-$D77,$D77)+$E77-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>Y$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:Y77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:Y77))*IF(OFFSET($G68,-$D77,$D77)+$E77-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AA$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:Z77))*IF(OFFSET($G67,-$D77,$D77)+$E77-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>Z$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:Z77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:Z77))*IF(OFFSET($G68,-$D77,$D77)+$E77-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AB$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AA77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AA$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AA77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AA77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AC$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AB77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AB$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AB77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AB77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AD$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AC77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AC$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AC77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AC77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AE$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AD77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AD$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AD77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AD77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AF$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AE77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AE$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AE77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AE77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AG$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AF77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AF$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AF77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AF77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AH$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AG77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AG$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AG77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AG77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AI$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AH77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AH$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AH77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AH77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AJ$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AI77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AI$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AI77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AI77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AK$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AJ77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AJ$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AJ77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AJ77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AL$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AK77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AK$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AK77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AK77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AM$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AL77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AL$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AL77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AL77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AN$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AM77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AM$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AM77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AM77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AO$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AN77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AN$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AN77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AN77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AP$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AO77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AO$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AO77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AO77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AQ$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AP77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AP$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AP77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AP77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AR$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AQ77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AQ$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AQ77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AQ77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AS$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AR77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AR$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AR77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AR77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AT$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AS77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AS$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AS77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AS77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AU$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AT77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AT$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AT77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AT77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AV$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AU77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AU$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AU77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AU77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AW$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AV77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AV$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AV77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AV77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AX$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AW77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AW$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AW77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AW77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AY$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AX77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AX$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AX77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AX77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>AZ$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AY77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AY$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AY77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AY77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BA$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AZ77))*IF(OFFSET($G67,-$D77,$D77)+$E77-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>AZ$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:AZ77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:AZ77))*IF(OFFSET($G68,-$D77,$D77)+$E77-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BB$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BA77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BA$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BA77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BA77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BC$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BB77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BB$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BB77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BB77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BD$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BC77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BC$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BC77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BC77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BE$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BD77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BD$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BD77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BD77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BF$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BE77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BE$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BE77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BE77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BG$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BF77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BF$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BF77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BF77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BH$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BG77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BG$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BG77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BG77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BI$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BH77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BH$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BH77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BH77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BJ$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BI77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BI$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BI77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BI77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BK$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BJ77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BJ$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BJ77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BJ77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BL$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BK77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BK$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BK77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BK77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BM$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BL77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BL$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BL77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BL77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BN$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BM77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BM$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BM77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BM77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BO$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BN77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BN$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BN77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BN77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BP$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BO77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BO$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BO77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BO77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BQ$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BP77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BP$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BP77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BP77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BR$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BQ77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BQ$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BQ77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BQ77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BS$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BR77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BR$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BR77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BR77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BT$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BS77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BS$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BS77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BS77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G67, -$D77, $D77)=\"n/a\",0,IF(OFFSET($G74, -$D77, $D77)=\"SL\",\nIF(OFFSET($G67,-$D77,$D77)+$E77>BU$5,IFERROR((OFFSET($G66,-$D77,$D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BT77))*IF(OFFSET($G67,-$D77,$D77)+$E77-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G68,-$D77,$D77)+$E77>BT$5,IFERROR(((OFFSET($G66,-$D77,$D77)-SUM($G77:BT77))*OFFSET($G73, -$D77, $D77)/(OFFSET($G67,-$D77,$D77))),0),OFFSET($G66,-$D77,$D77)-SUM($G77:BT77))*IF(OFFSET($G68,-$D77,$D77)+$E77-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D78)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>L$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:K78))*IF(OFFSET($G68,-$D78,$D78)+$E78-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>K$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:K78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:K78))*IF(OFFSET($G69,-$D78,$D78)+$E78-K$5>L$5-K$5, (L$5-K$5), 1)))","v":2.809486143642808},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>M$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:L78))*IF(OFFSET($G68,-$D78,$D78)+$E78-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>L$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:L78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:L78))*IF(OFFSET($G69,-$D78,$D78)+$E78-L$5>M$5-L$5, (M$5-L$5), 1)))","v":2.2475889149142465},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>N$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:M78))*IF(OFFSET($G68,-$D78,$D78)+$E78-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>M$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:M78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:M78))*IF(OFFSET($G69,-$D78,$D78)+$E78-M$5>N$5-M$5, (N$5-M$5), 1)))","v":1.7980711319313969},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>O$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:N78))*IF(OFFSET($G68,-$D78,$D78)+$E78-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>N$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:N78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:N78))*IF(OFFSET($G69,-$D78,$D78)+$E78-N$5>O$5-N$5, (O$5-N$5), 1)))","v":1.4384569055451177},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>P$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:O78))*IF(OFFSET($G68,-$D78,$D78)+$E78-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>O$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:O78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:O78))*IF(OFFSET($G69,-$D78,$D78)+$E78-O$5>P$5-O$5, (P$5-O$5), 1)))","v":1.1507655244360939},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>Q$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:P78))*IF(OFFSET($G68,-$D78,$D78)+$E78-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>P$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:P78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:P78))*IF(OFFSET($G69,-$D78,$D78)+$E78-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0.92061241954887518},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>R$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:Q78))*IF(OFFSET($G68,-$D78,$D78)+$E78-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>Q$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:Q78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:Q78))*IF(OFFSET($G69,-$D78,$D78)+$E78-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0.73648993563909992},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>S$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:R78))*IF(OFFSET($G68,-$D78,$D78)+$E78-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>R$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:R78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:R78))*IF(OFFSET($G69,-$D78,$D78)+$E78-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0.58919194851128009},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>T$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:S78))*IF(OFFSET($G68,-$D78,$D78)+$E78-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>S$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:S78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:S78))*IF(OFFSET($G69,-$D78,$D78)+$E78-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0.47135355880902419},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>U$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:T78))*IF(OFFSET($G68,-$D78,$D78)+$E78-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>T$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:T78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:T78))*IF(OFFSET($G69,-$D78,$D78)+$E78-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0.37708284704721928},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>V$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:U78))*IF(OFFSET($G68,-$D78,$D78)+$E78-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>U$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:U78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:U78))*IF(OFFSET($G69,-$D78,$D78)+$E78-U$5>V$5-U$5, (V$5-U$5), 1)))","v":1.5083313881888767},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>W$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:V78))*IF(OFFSET($G68,-$D78,$D78)+$E78-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>V$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:V78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:V78))*IF(OFFSET($G69,-$D78,$D78)+$E78-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>X$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:W78))*IF(OFFSET($G68,-$D78,$D78)+$E78-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>W$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:W78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:W78))*IF(OFFSET($G69,-$D78,$D78)+$E78-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>Y$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:X78))*IF(OFFSET($G68,-$D78,$D78)+$E78-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>X$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:X78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:X78))*IF(OFFSET($G69,-$D78,$D78)+$E78-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>Z$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:Y78))*IF(OFFSET($G68,-$D78,$D78)+$E78-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>Y$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:Y78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:Y78))*IF(OFFSET($G69,-$D78,$D78)+$E78-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AA$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:Z78))*IF(OFFSET($G68,-$D78,$D78)+$E78-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>Z$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:Z78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:Z78))*IF(OFFSET($G69,-$D78,$D78)+$E78-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AB$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AA78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AA$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AA78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AA78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AC$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AB78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AB$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AB78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AB78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AD$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AC78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AC$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AC78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AC78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AE$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AD78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AD$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AD78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AD78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AF$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AE78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AE$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AE78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AE78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AG$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AF78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AF$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AF78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AF78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AH$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AG78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AG$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AG78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AG78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AI$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AH78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AH$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AH78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AH78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AJ$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AI78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AI$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AI78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AI78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AK$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AJ78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AJ$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AJ78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AJ78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AL$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AK78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AK$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AK78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AK78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AM$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AL78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AL$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AL78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AL78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AN$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AM78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AM$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AM78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AM78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AO$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AN78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AN$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AN78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AN78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AP$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AO78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AO$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AO78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AO78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AQ$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AP78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AP$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AP78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AP78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AR$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AQ78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AQ$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AQ78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AQ78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AS$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AR78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AR$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AR78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AR78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AT$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AS78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AS$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AS78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AS78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AU$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AT78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AT$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AT78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AT78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AV$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AU78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AU$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AU78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AU78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AW$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AV78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AV$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AV78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AV78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AX$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AW78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AW$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AW78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AW78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AY$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AX78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AX$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AX78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AX78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>AZ$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AY78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AY$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AY78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AY78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BA$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AZ78))*IF(OFFSET($G68,-$D78,$D78)+$E78-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>AZ$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:AZ78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:AZ78))*IF(OFFSET($G69,-$D78,$D78)+$E78-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BB$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BA78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BA$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BA78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BA78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BC$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BB78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BB$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BB78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BB78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BD$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BC78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BC$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BC78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BC78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BE$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BD78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BD$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BD78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BD78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BF$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BE78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BE$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BE78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BE78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BG$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BF78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BF$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BF78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BF78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BH$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BG78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BG$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BG78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BG78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BI$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BH78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BH$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BH78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BH78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BJ$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BI78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BI$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BI78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BI78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BK$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BJ78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BJ$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BJ78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BJ78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BL$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BK78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BK$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BK78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BK78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BM$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BL78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BL$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BL78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BL78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BN$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BM78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BM$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BM78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BM78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BO$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BN78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BN$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BN78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BN78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BP$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BO78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BO$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BO78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BO78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BQ$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BP78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BP$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BP78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BP78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BR$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BQ78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BQ$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BQ78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BQ78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BS$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BR78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BR$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BR78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BR78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BT$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BS78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BS$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BS78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BS78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D78, $D78)=\"n/a\",0,IF(OFFSET($G75, -$D78, $D78)=\"SL\",\nIF(OFFSET($G68,-$D78,$D78)+$E78>BU$5,IFERROR((OFFSET($G67,-$D78,$D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BT78))*IF(OFFSET($G68,-$D78,$D78)+$E78-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G69,-$D78,$D78)+$E78>BT$5,IFERROR(((OFFSET($G67,-$D78,$D78)-SUM($G78:BT78))*OFFSET($G74, -$D78, $D78)/(OFFSET($G68,-$D78,$D78))),0),OFFSET($G67,-$D78,$D78)-SUM($G78:BT78))*IF(OFFSET($G69,-$D78,$D78)+$E78-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D79)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>M$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:L79))*IF(OFFSET($G69,-$D79,$D79)+$E79-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>L$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:L79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:L79))*IF(OFFSET($G70,-$D79,$D79)+$E79-L$5>M$5-L$5, (M$5-L$5), 1)))","v":3.6074769969459064},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>N$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:M79))*IF(OFFSET($G69,-$D79,$D79)+$E79-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>M$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:M79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:M79))*IF(OFFSET($G70,-$D79,$D79)+$E79-M$5>N$5-M$5, (N$5-M$5), 1)))","v":2.8859815975567251},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>O$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:N79))*IF(OFFSET($G69,-$D79,$D79)+$E79-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>N$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:N79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:N79))*IF(OFFSET($G70,-$D79,$D79)+$E79-N$5>O$5-N$5, (O$5-N$5), 1)))","v":2.3087852780453799},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>P$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:O79))*IF(OFFSET($G69,-$D79,$D79)+$E79-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>O$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:O79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:O79))*IF(OFFSET($G70,-$D79,$D79)+$E79-O$5>P$5-O$5, (P$5-O$5), 1)))","v":1.8470282224363039},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>Q$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:P79))*IF(OFFSET($G69,-$D79,$D79)+$E79-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>P$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:P79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:P79))*IF(OFFSET($G70,-$D79,$D79)+$E79-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":1.4776225779490431},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>R$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:Q79))*IF(OFFSET($G69,-$D79,$D79)+$E79-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>Q$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:Q79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:Q79))*IF(OFFSET($G70,-$D79,$D79)+$E79-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":1.1820980623592345},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>S$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:R79))*IF(OFFSET($G69,-$D79,$D79)+$E79-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>R$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:R79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:R79))*IF(OFFSET($G70,-$D79,$D79)+$E79-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0.94567844988738758},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>T$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:S79))*IF(OFFSET($G69,-$D79,$D79)+$E79-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>S$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:S79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:S79))*IF(OFFSET($G70,-$D79,$D79)+$E79-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0.75654275990991027},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>U$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:T79))*IF(OFFSET($G69,-$D79,$D79)+$E79-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>T$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:T79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:T79))*IF(OFFSET($G70,-$D79,$D79)+$E79-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0.60523420792792815},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>V$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:U79))*IF(OFFSET($G69,-$D79,$D79)+$E79-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>U$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:U79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:U79))*IF(OFFSET($G70,-$D79,$D79)+$E79-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0.48418736634234244},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>W$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:V79))*IF(OFFSET($G69,-$D79,$D79)+$E79-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>V$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:V79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:V79))*IF(OFFSET($G70,-$D79,$D79)+$E79-V$5>W$5-V$5, (W$5-V$5), 1)))","v":1.9367494653693704},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>X$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:W79))*IF(OFFSET($G69,-$D79,$D79)+$E79-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>W$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:W79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:W79))*IF(OFFSET($G70,-$D79,$D79)+$E79-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>Y$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:X79))*IF(OFFSET($G69,-$D79,$D79)+$E79-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>X$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:X79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:X79))*IF(OFFSET($G70,-$D79,$D79)+$E79-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>Z$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:Y79))*IF(OFFSET($G69,-$D79,$D79)+$E79-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>Y$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:Y79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:Y79))*IF(OFFSET($G70,-$D79,$D79)+$E79-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AA$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:Z79))*IF(OFFSET($G69,-$D79,$D79)+$E79-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>Z$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:Z79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:Z79))*IF(OFFSET($G70,-$D79,$D79)+$E79-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AB$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AA79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AA$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AA79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AA79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AC$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AB79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AB$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AB79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AB79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AD$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AC79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AC$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AC79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AC79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AE$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AD79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AD$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AD79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AD79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AF$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AE79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AE$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AE79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AE79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AG$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AF79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AF$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AF79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AF79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AH$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AG79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AG$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AG79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AG79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AI$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AH79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AH$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AH79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AH79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AJ$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AI79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AI$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AI79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AI79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AK$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AJ79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AJ$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AJ79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AJ79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AL$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AK79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AK$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AK79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AK79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AM$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AL79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AL$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AL79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AL79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AN$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AM79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AM$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AM79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AM79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AO$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AN79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AN$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AN79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AN79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AP$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AO79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AO$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AO79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AO79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AQ$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AP79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AP$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AP79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AP79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AR$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AQ79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AQ$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AQ79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AQ79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AS$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AR79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AR$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AR79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AR79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AT$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AS79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AS$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AS79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AS79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AU$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AT79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AT$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AT79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AT79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AV$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AU79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AU$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AU79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AU79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AW$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AV79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AV$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AV79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AV79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AX$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AW79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AW$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AW79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AW79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AY$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AX79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AX$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AX79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AX79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>AZ$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AY79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AY$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AY79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AY79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BA$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AZ79))*IF(OFFSET($G69,-$D79,$D79)+$E79-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>AZ$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:AZ79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:AZ79))*IF(OFFSET($G70,-$D79,$D79)+$E79-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BB$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BA79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BA$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BA79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BA79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BC$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BB79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BB$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BB79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BB79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BD$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BC79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BC$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BC79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BC79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BE$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BD79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BD$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BD79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BD79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BF$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BE79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BE$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BE79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BE79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BG$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BF79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BF$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BF79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BF79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BH$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BG79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BG$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BG79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BG79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BI$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BH79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BH$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BH79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BH79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BJ$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BI79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BI$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BI79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BI79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BK$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BJ79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BJ$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BJ79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BJ79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BL$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BK79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BK$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BK79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BK79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BM$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BL79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BL$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BL79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BL79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BN$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BM79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BM$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BM79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BM79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BO$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BN79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BN$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BN79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BN79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BP$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BO79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BO$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BO79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BO79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BQ$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BP79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BP$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BP79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BP79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BR$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BQ79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BQ$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BQ79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BQ79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BS$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BR79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BR$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BR79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BR79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BT$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BS79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BS$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BS79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BS79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D79, $D79)=\"n/a\",0,IF(OFFSET($G76, -$D79, $D79)=\"SL\",\nIF(OFFSET($G69,-$D79,$D79)+$E79>BU$5,IFERROR((OFFSET($G68,-$D79,$D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BT79))*IF(OFFSET($G69,-$D79,$D79)+$E79-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G70,-$D79,$D79)+$E79>BT$5,IFERROR(((OFFSET($G68,-$D79,$D79)-SUM($G79:BT79))*OFFSET($G75, -$D79, $D79)/(OFFSET($G69,-$D79,$D79))),0),OFFSET($G68,-$D79,$D79)-SUM($G79:BT79))*IF(OFFSET($G70,-$D79,$D79)+$E79-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D75)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>I$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:H82))*IF(OFFSET($G68, -$D74, $D75)+$E75-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>H$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:H82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:H82))*IF(OFFSET($G69, -$D74, $D75)+$E75-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>J$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:I82))*IF(OFFSET($G68, -$D74, $D75)+$E75-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>I$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:I82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:I82))*IF(OFFSET($G69, -$D74, $D75)+$E75-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>K$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:J82))*IF(OFFSET($G68, -$D74, $D75)+$E75-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>J$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:J82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:J82))*IF(OFFSET($G69, -$D74, $D75)+$E75-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>L$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:K82))*IF(OFFSET($G68, -$D74, $D75)+$E75-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>K$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:K82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:K82))*IF(OFFSET($G69, -$D74, $D75)+$E75-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>M$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:L82))*IF(OFFSET($G68, -$D74, $D75)+$E75-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>L$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:L82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:L82))*IF(OFFSET($G69, -$D74, $D75)+$E75-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>N$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:M82))*IF(OFFSET($G68, -$D74, $D75)+$E75-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>M$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:M82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:M82))*IF(OFFSET($G69, -$D74, $D75)+$E75-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>O$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:N82))*IF(OFFSET($G68, -$D74, $D75)+$E75-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>N$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:N82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:N82))*IF(OFFSET($G69, -$D74, $D75)+$E75-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>P$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:O82))*IF(OFFSET($G68, -$D74, $D75)+$E75-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>O$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:O82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:O82))*IF(OFFSET($G69, -$D74, $D75)+$E75-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>Q$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:P82))*IF(OFFSET($G68, -$D74, $D75)+$E75-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>P$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:P82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:P82))*IF(OFFSET($G69, -$D74, $D75)+$E75-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>R$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:Q82))*IF(OFFSET($G68, -$D74, $D75)+$E75-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>Q$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:Q82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:Q82))*IF(OFFSET($G69, -$D74, $D75)+$E75-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>S$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:R82))*IF(OFFSET($G68, -$D74, $D75)+$E75-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>R$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:R82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:R82))*IF(OFFSET($G69, -$D74, $D75)+$E75-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>T$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:S82))*IF(OFFSET($G68, -$D74, $D75)+$E75-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>S$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:S82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:S82))*IF(OFFSET($G69, -$D74, $D75)+$E75-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>U$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:T82))*IF(OFFSET($G68, -$D74, $D75)+$E75-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>T$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:T82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:T82))*IF(OFFSET($G69, -$D74, $D75)+$E75-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>V$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:U82))*IF(OFFSET($G68, -$D74, $D75)+$E75-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>U$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:U82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:U82))*IF(OFFSET($G69, -$D74, $D75)+$E75-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>W$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:V82))*IF(OFFSET($G68, -$D74, $D75)+$E75-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>V$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:V82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:V82))*IF(OFFSET($G69, -$D74, $D75)+$E75-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>X$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:W82))*IF(OFFSET($G68, -$D74, $D75)+$E75-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>W$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:W82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:W82))*IF(OFFSET($G69, -$D74, $D75)+$E75-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>Y$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:X82))*IF(OFFSET($G68, -$D74, $D75)+$E75-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>X$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:X82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:X82))*IF(OFFSET($G69, -$D74, $D75)+$E75-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>Z$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:Y82))*IF(OFFSET($G68, -$D74, $D75)+$E75-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>Y$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:Y82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:Y82))*IF(OFFSET($G69, -$D74, $D75)+$E75-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AA$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:Z82))*IF(OFFSET($G68, -$D74, $D75)+$E75-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>Z$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:Z82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:Z82))*IF(OFFSET($G69, -$D74, $D75)+$E75-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AB$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AA82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AA$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AA82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AA82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AC$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AB82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AB$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AB82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AB82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AD$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AC82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AC$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AC82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AC82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AE$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AD82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AD$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AD82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AD82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AF$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AE82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AE$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AE82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AE82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AG$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AF82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AF$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AF82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AF82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AH$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AG82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AG$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AG82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AG82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AI$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AH82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AH$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AH82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AH82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AJ$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AI82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AI$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AI82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AI82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AK$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AJ82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AJ$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AJ82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AJ82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AL$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AK82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AK$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AK82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AK82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AM$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AL82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AL$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AL82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AL82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AN$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AM82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AM$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AM82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AM82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AO$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AN82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AN$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AN82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AN82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AP$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AO82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AO$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AO82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AO82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AQ$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AP82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AP$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AP82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AP82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AR$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AQ82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AQ$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AQ82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AQ82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AS$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AR82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AR$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AR82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AR82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AT$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AS82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AS$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AS82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AS82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AU$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AT82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AT$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AT82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AT82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AV$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AU82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AU$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AU82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AU82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AW$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AV82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AV$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AV82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AV82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AX$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AW82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AW$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AW82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AW82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AY$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AX82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AX$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AX82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AX82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>AZ$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AY82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AY$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AY82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AY82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BA$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:AZ82))*IF(OFFSET($G68, -$D74, $D75)+$E75-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>AZ$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:AZ82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:AZ82))*IF(OFFSET($G69, -$D74, $D75)+$E75-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BB$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BA82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BA$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BA82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BA82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BC$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BB82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BB$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BB82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BB82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BD$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BC82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BC$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BC82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BC82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BE$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BD82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BD$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BD82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BD82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BF$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BE82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BE$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BE82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BE82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BG$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BF82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BF$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BF82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BF82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BH$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BG82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BG$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BG82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BG82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BI$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BH82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BH$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BH82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BH82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BJ$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BI82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BI$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BI82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BI82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BK$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BJ82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BJ$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BJ82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BJ82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BL$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BK82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BK$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BK82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BK82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BM$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BL82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BL$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BL82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BL82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BN$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BM82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BM$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BM82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BM82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BO$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BN82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BN$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BN82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BN82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BP$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BO82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BO$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BO82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BO82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BQ$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BP82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BP$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BP82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BP82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BR$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BQ82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BQ$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BQ82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BQ82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BS$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BR82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BR$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BR82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BR82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BT$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BS82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BS$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BS82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BS82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G68, -$D74, $D75)=\"n/a\", 0, IF(OFFSET($G71, -$D74, $D75)=\"SL\",\nIF(OFFSET($G68, -$D74, $D75)+$E75>BU$5, IFERROR((OFFSET($G67, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))), 0), OFFSET($G67, -$D74, $D75)-SUM($G82:BT82))*IF(OFFSET($G68, -$D74, $D75)+$E75-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G69, -$D74, $D75)+$E75>BT$5, IFERROR(((OFFSET($G67, -$D74, $D75)-SUM($G82:BT82))*OFFSET($G70, -$D74, $D75)/(OFFSET($G68, -$D74, $D75))),0), OFFSET($G67, -$D74, $D75)-SUM($G82:BT82))*IF(OFFSET($G69, -$D74, $D75)+$E75-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D76)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>J$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:I83))*IF(OFFSET($G69, -$D75, $D76)+$E76-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>I$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:I83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:I83))*IF(OFFSET($G70, -$D75, $D76)+$E76-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>K$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:J83))*IF(OFFSET($G69, -$D75, $D76)+$E76-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>J$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:J83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:J83))*IF(OFFSET($G70, -$D75, $D76)+$E76-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>L$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:K83))*IF(OFFSET($G69, -$D75, $D76)+$E76-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>K$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:K83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:K83))*IF(OFFSET($G70, -$D75, $D76)+$E76-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>M$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:L83))*IF(OFFSET($G69, -$D75, $D76)+$E76-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>L$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:L83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:L83))*IF(OFFSET($G70, -$D75, $D76)+$E76-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>N$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:M83))*IF(OFFSET($G69, -$D75, $D76)+$E76-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>M$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:M83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:M83))*IF(OFFSET($G70, -$D75, $D76)+$E76-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>O$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:N83))*IF(OFFSET($G69, -$D75, $D76)+$E76-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>N$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:N83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:N83))*IF(OFFSET($G70, -$D75, $D76)+$E76-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>P$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:O83))*IF(OFFSET($G69, -$D75, $D76)+$E76-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>O$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:O83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:O83))*IF(OFFSET($G70, -$D75, $D76)+$E76-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>Q$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:P83))*IF(OFFSET($G69, -$D75, $D76)+$E76-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>P$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:P83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:P83))*IF(OFFSET($G70, -$D75, $D76)+$E76-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>R$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:Q83))*IF(OFFSET($G69, -$D75, $D76)+$E76-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>Q$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:Q83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:Q83))*IF(OFFSET($G70, -$D75, $D76)+$E76-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>S$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:R83))*IF(OFFSET($G69, -$D75, $D76)+$E76-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>R$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:R83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:R83))*IF(OFFSET($G70, -$D75, $D76)+$E76-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>T$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:S83))*IF(OFFSET($G69, -$D75, $D76)+$E76-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>S$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:S83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:S83))*IF(OFFSET($G70, -$D75, $D76)+$E76-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>U$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:T83))*IF(OFFSET($G69, -$D75, $D76)+$E76-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>T$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:T83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:T83))*IF(OFFSET($G70, -$D75, $D76)+$E76-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>V$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:U83))*IF(OFFSET($G69, -$D75, $D76)+$E76-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>U$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:U83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:U83))*IF(OFFSET($G70, -$D75, $D76)+$E76-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>W$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:V83))*IF(OFFSET($G69, -$D75, $D76)+$E76-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>V$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:V83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:V83))*IF(OFFSET($G70, -$D75, $D76)+$E76-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>X$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:W83))*IF(OFFSET($G69, -$D75, $D76)+$E76-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>W$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:W83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:W83))*IF(OFFSET($G70, -$D75, $D76)+$E76-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>Y$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:X83))*IF(OFFSET($G69, -$D75, $D76)+$E76-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>X$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:X83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:X83))*IF(OFFSET($G70, -$D75, $D76)+$E76-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>Z$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:Y83))*IF(OFFSET($G69, -$D75, $D76)+$E76-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>Y$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:Y83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:Y83))*IF(OFFSET($G70, -$D75, $D76)+$E76-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AA$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:Z83))*IF(OFFSET($G69, -$D75, $D76)+$E76-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>Z$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:Z83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:Z83))*IF(OFFSET($G70, -$D75, $D76)+$E76-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AB$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AA83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AA$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AA83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AA83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AC$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AB83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AB$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AB83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AB83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AD$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AC83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AC$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AC83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AC83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AE$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AD83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AD$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AD83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AD83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AF$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AE83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AE$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AE83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AE83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AG$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AF83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AF$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AF83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AF83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AH$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AG83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AG$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AG83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AG83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AI$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AH83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AH$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AH83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AH83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AJ$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AI83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AI$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AI83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AI83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AK$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AJ83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AJ$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AJ83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AJ83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AL$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AK83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AK$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AK83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AK83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AM$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AL83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AL$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AL83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AL83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AN$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AM83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AM$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AM83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AM83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AO$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AN83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AN$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AN83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AN83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AP$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AO83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AO$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AO83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AO83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AQ$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AP83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AP$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AP83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AP83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AR$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AQ83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AQ$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AQ83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AQ83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AS$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AR83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AR$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AR83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AR83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AT$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AS83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AS$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AS83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AS83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AU$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AT83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AT$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AT83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AT83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AV$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AU83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AU$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AU83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AU83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AW$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AV83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AV$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AV83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AV83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AX$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AW83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AW$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AW83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AW83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AY$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AX83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AX$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AX83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AX83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>AZ$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AY83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AY$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AY83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AY83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BA$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:AZ83))*IF(OFFSET($G69, -$D75, $D76)+$E76-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>AZ$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:AZ83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:AZ83))*IF(OFFSET($G70, -$D75, $D76)+$E76-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BB$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BA83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BA$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BA83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BA83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BC$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BB83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BB$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BB83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BB83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BD$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BC83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BC$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BC83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BC83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BE$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BD83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BD$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BD83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BD83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BF$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BE83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BE$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BE83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BE83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BG$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BF83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BF$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BF83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BF83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BH$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BG83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BG$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BG83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BG83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BI$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BH83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BH$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BH83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BH83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BJ$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BI83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BI$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BI83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BI83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BK$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BJ83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BJ$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BJ83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BJ83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BL$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BK83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BK$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BK83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BK83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BM$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BL83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BL$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BL83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BL83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BN$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BM83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BM$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BM83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BM83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BO$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BN83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BN$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BN83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BN83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BP$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BO83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BO$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BO83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BO83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BQ$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BP83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BP$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BP83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BP83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BR$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BQ83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BQ$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BQ83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BQ83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BS$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BR83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BR$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BR83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BR83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BT$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BS83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BS$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BS83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BS83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G69, -$D75, $D76)=\"n/a\", 0, IF(OFFSET($G72, -$D75, $D76)=\"SL\",\nIF(OFFSET($G69, -$D75, $D76)+$E76>BU$5, IFERROR((OFFSET($G68, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))), 0), OFFSET($G68, -$D75, $D76)-SUM($G83:BT83))*IF(OFFSET($G69, -$D75, $D76)+$E76-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G70, -$D75, $D76)+$E76>BT$5, IFERROR(((OFFSET($G68, -$D75, $D76)-SUM($G83:BT83))*OFFSET($G71, -$D75, $D76)/(OFFSET($G69, -$D75, $D76))),0), OFFSET($G68, -$D75, $D76)-SUM($G83:BT83))*IF(OFFSET($G70, -$D75, $D76)+$E76-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D77)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>K$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:J84))*IF(OFFSET($G70, -$D76, $D77)+$E77-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>J$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:J84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:J84))*IF(OFFSET($G71, -$D76, $D77)+$E77-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>L$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:K84))*IF(OFFSET($G70, -$D76, $D77)+$E77-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>K$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:K84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:K84))*IF(OFFSET($G71, -$D76, $D77)+$E77-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>M$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:L84))*IF(OFFSET($G70, -$D76, $D77)+$E77-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>L$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:L84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:L84))*IF(OFFSET($G71, -$D76, $D77)+$E77-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>N$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:M84))*IF(OFFSET($G70, -$D76, $D77)+$E77-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>M$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:M84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:M84))*IF(OFFSET($G71, -$D76, $D77)+$E77-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>O$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:N84))*IF(OFFSET($G70, -$D76, $D77)+$E77-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>N$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:N84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:N84))*IF(OFFSET($G71, -$D76, $D77)+$E77-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>P$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:O84))*IF(OFFSET($G70, -$D76, $D77)+$E77-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>O$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:O84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:O84))*IF(OFFSET($G71, -$D76, $D77)+$E77-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>Q$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:P84))*IF(OFFSET($G70, -$D76, $D77)+$E77-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>P$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:P84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:P84))*IF(OFFSET($G71, -$D76, $D77)+$E77-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>R$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:Q84))*IF(OFFSET($G70, -$D76, $D77)+$E77-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>Q$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:Q84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:Q84))*IF(OFFSET($G71, -$D76, $D77)+$E77-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>S$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:R84))*IF(OFFSET($G70, -$D76, $D77)+$E77-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>R$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:R84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:R84))*IF(OFFSET($G71, -$D76, $D77)+$E77-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>T$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:S84))*IF(OFFSET($G70, -$D76, $D77)+$E77-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>S$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:S84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:S84))*IF(OFFSET($G71, -$D76, $D77)+$E77-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>U$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:T84))*IF(OFFSET($G70, -$D76, $D77)+$E77-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>T$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:T84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:T84))*IF(OFFSET($G71, -$D76, $D77)+$E77-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>V$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:U84))*IF(OFFSET($G70, -$D76, $D77)+$E77-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>U$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:U84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:U84))*IF(OFFSET($G71, -$D76, $D77)+$E77-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>W$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:V84))*IF(OFFSET($G70, -$D76, $D77)+$E77-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>V$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:V84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:V84))*IF(OFFSET($G71, -$D76, $D77)+$E77-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>X$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:W84))*IF(OFFSET($G70, -$D76, $D77)+$E77-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>W$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:W84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:W84))*IF(OFFSET($G71, -$D76, $D77)+$E77-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>Y$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:X84))*IF(OFFSET($G70, -$D76, $D77)+$E77-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>X$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:X84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:X84))*IF(OFFSET($G71, -$D76, $D77)+$E77-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>Z$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:Y84))*IF(OFFSET($G70, -$D76, $D77)+$E77-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>Y$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:Y84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:Y84))*IF(OFFSET($G71, -$D76, $D77)+$E77-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AA$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:Z84))*IF(OFFSET($G70, -$D76, $D77)+$E77-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>Z$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:Z84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:Z84))*IF(OFFSET($G71, -$D76, $D77)+$E77-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AB$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AA84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AA$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AA84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AA84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AC$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AB84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AB$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AB84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AB84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AD$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AC84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AC$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AC84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AC84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AE$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AD84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AD$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AD84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AD84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AF$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AE84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AE$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AE84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AE84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AG$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AF84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AF$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AF84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AF84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AH$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AG84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AG$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AG84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AG84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AI$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AH84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AH$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AH84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AH84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AJ$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AI84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AI$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AI84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AI84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AK$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AJ84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AJ$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AJ84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AJ84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AL$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AK84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AK$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AK84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AK84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AM$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AL84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AL$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AL84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AL84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AN$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AM84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AM$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AM84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AM84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AO$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AN84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AN$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AN84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AN84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AP$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AO84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AO$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AO84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AO84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AQ$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AP84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AP$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AP84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AP84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AR$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AQ84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AQ$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AQ84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AQ84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AS$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AR84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AR$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AR84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AR84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AT$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AS84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AS$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AS84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AS84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AU$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AT84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AT$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AT84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AT84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AV$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AU84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AU$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AU84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AU84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AW$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AV84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AV$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AV84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AV84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AX$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AW84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AW$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AW84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AW84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AY$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AX84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AX$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AX84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AX84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>AZ$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AY84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AY$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AY84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AY84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BA$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:AZ84))*IF(OFFSET($G70, -$D76, $D77)+$E77-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>AZ$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:AZ84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:AZ84))*IF(OFFSET($G71, -$D76, $D77)+$E77-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BB$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BA84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BA$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BA84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BA84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BC$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BB84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BB$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BB84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BB84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BD$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BC84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BC$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BC84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BC84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BE$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BD84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BD$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BD84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BD84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BF$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BE84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BE$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BE84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BE84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BG$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BF84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BF$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BF84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BF84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BH$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BG84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BG$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BG84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BG84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BI$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BH84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BH$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BH84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BH84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BJ$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BI84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BI$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BI84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BI84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BK$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BJ84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BJ$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BJ84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BJ84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BL$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BK84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BK$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BK84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BK84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BM$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BL84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BL$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BL84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BL84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BN$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BM84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BM$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BM84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BM84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BO$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BN84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BN$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BN84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BN84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BP$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BO84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BO$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BO84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BO84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BQ$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BP84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BP$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BP84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BP84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BR$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BQ84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BQ$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BQ84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BQ84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BS$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BR84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BR$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BR84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BR84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BT$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BS84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BS$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BS84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BS84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G70, -$D76, $D77)=\"n/a\", 0, IF(OFFSET($G73, -$D76, $D77)=\"SL\",\nIF(OFFSET($G70, -$D76, $D77)+$E77>BU$5, IFERROR((OFFSET($G69, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))), 0), OFFSET($G69, -$D76, $D77)-SUM($G84:BT84))*IF(OFFSET($G70, -$D76, $D77)+$E77-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G71, -$D76, $D77)+$E77>BT$5, IFERROR(((OFFSET($G69, -$D76, $D77)-SUM($G84:BT84))*OFFSET($G72, -$D76, $D77)/(OFFSET($G70, -$D76, $D77))),0), OFFSET($G69, -$D76, $D77)-SUM($G84:BT84))*IF(OFFSET($G71, -$D76, $D77)+$E77-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D78)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>L$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:K85))*IF(OFFSET($G71, -$D77, $D78)+$E78-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>K$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:K85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:K85))*IF(OFFSET($G72, -$D77, $D78)+$E78-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>M$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:L85))*IF(OFFSET($G71, -$D77, $D78)+$E78-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>L$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:L85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:L85))*IF(OFFSET($G72, -$D77, $D78)+$E78-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>N$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:M85))*IF(OFFSET($G71, -$D77, $D78)+$E78-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>M$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:M85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:M85))*IF(OFFSET($G72, -$D77, $D78)+$E78-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>O$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:N85))*IF(OFFSET($G71, -$D77, $D78)+$E78-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>N$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:N85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:N85))*IF(OFFSET($G72, -$D77, $D78)+$E78-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>P$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:O85))*IF(OFFSET($G71, -$D77, $D78)+$E78-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>O$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:O85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:O85))*IF(OFFSET($G72, -$D77, $D78)+$E78-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>Q$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:P85))*IF(OFFSET($G71, -$D77, $D78)+$E78-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>P$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:P85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:P85))*IF(OFFSET($G72, -$D77, $D78)+$E78-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>R$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:Q85))*IF(OFFSET($G71, -$D77, $D78)+$E78-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>Q$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:Q85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:Q85))*IF(OFFSET($G72, -$D77, $D78)+$E78-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>S$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:R85))*IF(OFFSET($G71, -$D77, $D78)+$E78-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>R$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:R85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:R85))*IF(OFFSET($G72, -$D77, $D78)+$E78-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>T$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:S85))*IF(OFFSET($G71, -$D77, $D78)+$E78-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>S$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:S85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:S85))*IF(OFFSET($G72, -$D77, $D78)+$E78-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>U$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:T85))*IF(OFFSET($G71, -$D77, $D78)+$E78-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>T$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:T85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:T85))*IF(OFFSET($G72, -$D77, $D78)+$E78-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>V$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:U85))*IF(OFFSET($G71, -$D77, $D78)+$E78-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>U$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:U85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:U85))*IF(OFFSET($G72, -$D77, $D78)+$E78-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>W$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:V85))*IF(OFFSET($G71, -$D77, $D78)+$E78-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>V$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:V85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:V85))*IF(OFFSET($G72, -$D77, $D78)+$E78-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>X$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:W85))*IF(OFFSET($G71, -$D77, $D78)+$E78-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>W$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:W85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:W85))*IF(OFFSET($G72, -$D77, $D78)+$E78-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>Y$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:X85))*IF(OFFSET($G71, -$D77, $D78)+$E78-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>X$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:X85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:X85))*IF(OFFSET($G72, -$D77, $D78)+$E78-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>Z$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:Y85))*IF(OFFSET($G71, -$D77, $D78)+$E78-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>Y$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:Y85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:Y85))*IF(OFFSET($G72, -$D77, $D78)+$E78-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AA$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:Z85))*IF(OFFSET($G71, -$D77, $D78)+$E78-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>Z$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:Z85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:Z85))*IF(OFFSET($G72, -$D77, $D78)+$E78-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AB$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AA85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AA$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AA85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AA85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AC$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AB85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AB$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AB85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AB85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AD$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AC85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AC$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AC85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AC85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AE$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AD85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AD$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AD85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AD85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AF$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AE85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AE$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AE85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AE85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AG$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AF85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AF$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AF85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AF85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AH$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AG85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AG$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AG85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AG85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AI$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AH85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AH$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AH85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AH85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AJ$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AI85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AI$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AI85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AI85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AK$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AJ85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AJ$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AJ85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AJ85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AL$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AK85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AK$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AK85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AK85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AM$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AL85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AL$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AL85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AL85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AN$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AM85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AM$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AM85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AM85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AO$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AN85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AN$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AN85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AN85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AP$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AO85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AO$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AO85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AO85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AQ$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AP85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AP$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AP85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AP85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AR$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AQ85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AQ$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AQ85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AQ85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AS$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AR85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AR$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AR85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AR85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AT$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AS85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AS$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AS85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AS85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AU$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AT85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AT$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AT85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AT85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AV$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AU85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AU$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AU85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AU85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AW$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AV85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AV$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AV85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AV85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AX$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AW85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AW$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AW85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AW85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AY$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AX85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AX$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AX85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AX85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>AZ$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AY85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AY$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AY85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AY85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BA$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:AZ85))*IF(OFFSET($G71, -$D77, $D78)+$E78-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>AZ$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:AZ85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:AZ85))*IF(OFFSET($G72, -$D77, $D78)+$E78-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BB$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BA85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BA$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BA85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BA85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BC$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BB85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BB$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BB85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BB85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BD$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BC85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BC$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BC85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BC85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BE$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BD85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BD$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BD85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BD85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BF$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BE85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BE$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BE85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BE85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BG$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BF85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BF$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BF85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BF85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BH$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BG85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BG$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BG85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BG85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BI$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BH85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BH$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BH85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BH85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BJ$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BI85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BI$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BI85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BI85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BK$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BJ85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BJ$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BJ85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BJ85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BL$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BK85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BK$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BK85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BK85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BM$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BL85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BL$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BL85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BL85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BN$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BM85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BM$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BM85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BM85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BO$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BN85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BN$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BN85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BN85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BP$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BO85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BO$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BO85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BO85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BQ$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BP85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BP$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BP85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BP85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BR$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BQ85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BQ$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BQ85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BQ85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BS$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BR85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BR$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BR85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BR85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BT$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BS85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BS$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BS85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BS85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G71, -$D77, $D78)=\"n/a\", 0, IF(OFFSET($G74, -$D77, $D78)=\"SL\",\nIF(OFFSET($G71, -$D77, $D78)+$E78>BU$5, IFERROR((OFFSET($G70, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))), 0), OFFSET($G70, -$D77, $D78)-SUM($G85:BT85))*IF(OFFSET($G71, -$D77, $D78)+$E78-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G72, -$D77, $D78)+$E78>BT$5, IFERROR(((OFFSET($G70, -$D77, $D78)-SUM($G85:BT85))*OFFSET($G73, -$D77, $D78)/(OFFSET($G71, -$D77, $D78))),0), OFFSET($G70, -$D77, $D78)-SUM($G85:BT85))*IF(OFFSET($G72, -$D77, $D78)+$E78-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D79)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>M$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:L86))*IF(OFFSET($G72, -$D78, $D79)+$E79-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>L$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:L86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:L86))*IF(OFFSET($G73, -$D78, $D79)+$E79-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>N$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:M86))*IF(OFFSET($G72, -$D78, $D79)+$E79-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>M$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:M86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:M86))*IF(OFFSET($G73, -$D78, $D79)+$E79-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>O$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:N86))*IF(OFFSET($G72, -$D78, $D79)+$E79-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>N$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:N86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:N86))*IF(OFFSET($G73, -$D78, $D79)+$E79-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>P$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:O86))*IF(OFFSET($G72, -$D78, $D79)+$E79-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>O$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:O86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:O86))*IF(OFFSET($G73, -$D78, $D79)+$E79-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>Q$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:P86))*IF(OFFSET($G72, -$D78, $D79)+$E79-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>P$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:P86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:P86))*IF(OFFSET($G73, -$D78, $D79)+$E79-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>R$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:Q86))*IF(OFFSET($G72, -$D78, $D79)+$E79-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>Q$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:Q86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:Q86))*IF(OFFSET($G73, -$D78, $D79)+$E79-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>S$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:R86))*IF(OFFSET($G72, -$D78, $D79)+$E79-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>R$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:R86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:R86))*IF(OFFSET($G73, -$D78, $D79)+$E79-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>T$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:S86))*IF(OFFSET($G72, -$D78, $D79)+$E79-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>S$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:S86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:S86))*IF(OFFSET($G73, -$D78, $D79)+$E79-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>U$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:T86))*IF(OFFSET($G72, -$D78, $D79)+$E79-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>T$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:T86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:T86))*IF(OFFSET($G73, -$D78, $D79)+$E79-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>V$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:U86))*IF(OFFSET($G72, -$D78, $D79)+$E79-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>U$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:U86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:U86))*IF(OFFSET($G73, -$D78, $D79)+$E79-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>W$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:V86))*IF(OFFSET($G72, -$D78, $D79)+$E79-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>V$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:V86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:V86))*IF(OFFSET($G73, -$D78, $D79)+$E79-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>X$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:W86))*IF(OFFSET($G72, -$D78, $D79)+$E79-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>W$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:W86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:W86))*IF(OFFSET($G73, -$D78, $D79)+$E79-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>Y$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:X86))*IF(OFFSET($G72, -$D78, $D79)+$E79-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>X$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:X86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:X86))*IF(OFFSET($G73, -$D78, $D79)+$E79-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>Z$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:Y86))*IF(OFFSET($G72, -$D78, $D79)+$E79-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>Y$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:Y86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:Y86))*IF(OFFSET($G73, -$D78, $D79)+$E79-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AA$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:Z86))*IF(OFFSET($G72, -$D78, $D79)+$E79-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>Z$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:Z86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:Z86))*IF(OFFSET($G73, -$D78, $D79)+$E79-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AB$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AA86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AA$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AA86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AA86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AC$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AB86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AB$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AB86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AB86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AD$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AC86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AC$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AC86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AC86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AE$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AD86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AD$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AD86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AD86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AF$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AE86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AE$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AE86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AE86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AG$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AF86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AF$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AF86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AF86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AH$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AG86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AG$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AG86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AG86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AI$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AH86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AH$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AH86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AH86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AJ$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AI86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AI$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AI86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AI86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AK$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AJ86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AJ$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AJ86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AJ86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AL$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AK86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AK$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AK86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AK86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AM$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AL86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AL$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AL86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AL86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AN$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AM86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AM$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AM86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AM86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AO$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AN86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AN$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AN86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AN86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AP$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AO86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AO$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AO86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AO86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AQ$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AP86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AP$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AP86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AP86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AR$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AQ86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AQ$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AQ86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AQ86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AS$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AR86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AR$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AR86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AR86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AT$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AS86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AS$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AS86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AS86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AU$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AT86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AT$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AT86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AT86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AV$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AU86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AU$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AU86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AU86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AW$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AV86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AV$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AV86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AV86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AX$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AW86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AW$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AW86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AW86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AY$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AX86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AX$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AX86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AX86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>AZ$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AY86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AY$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AY86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AY86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BA$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:AZ86))*IF(OFFSET($G72, -$D78, $D79)+$E79-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>AZ$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:AZ86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:AZ86))*IF(OFFSET($G73, -$D78, $D79)+$E79-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BB$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BA86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BA$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BA86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BA86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BC$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BB86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BB$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BB86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BB86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BD$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BC86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BC$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BC86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BC86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BE$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BD86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BD$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BD86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BD86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BF$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BE86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BE$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BE86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BE86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BG$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BF86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BF$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BF86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BF86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BH$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BG86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BG$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BG86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BG86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BI$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BH86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BH$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BH86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BH86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BJ$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BI86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BI$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BI86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BI86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BK$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BJ86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BJ$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BJ86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BJ86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BL$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BK86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BK$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BK86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BK86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BM$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BL86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BL$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BL86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BL86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BN$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BM86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BM$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BM86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BM86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BO$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BN86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BN$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BN86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BN86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BP$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BO86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BO$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BO86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BO86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BQ$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BP86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BP$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BP86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BP86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BR$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BQ86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BQ$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BQ86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BQ86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BS$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BR86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BR$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BR86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BR86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BT$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BS86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BS$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BS86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BS86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G72, -$D78, $D79)=\"n/a\", 0, IF(OFFSET($G75, -$D78, $D79)=\"SL\",\nIF(OFFSET($G72, -$D78, $D79)+$E79>BU$5, IFERROR((OFFSET($G71, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))), 0), OFFSET($G71, -$D78, $D79)-SUM($G86:BT86))*IF(OFFSET($G72, -$D78, $D79)+$E79-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G73, -$D78, $D79)+$E79>BT$5, IFERROR(((OFFSET($G71, -$D78, $D79)-SUM($G86:BT86))*OFFSET($G74, -$D78, $D79)/(OFFSET($G72, -$D78, $D79))),0), OFFSET($G71, -$D78, $D79)-SUM($G86:BT86))*IF(OFFSET($G73, -$D78, $D79)+$E79-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F62&\" - tax depreciation\"","v":"SCADA/Network control - tax depreciation"},null,{"$f":"SUM(H74:H87)+H66","v":12.065118736801402},15.469118075399525,19.124774479641864,33.842440986328612,29.900648229893672,22.130187552377404,19.811282452756533,17.956158373059832,9.3420197158906948,4.749117644023551,3.7992941152188409,4.335556609097412,3.48100180344295,3.4513498284344157,1.9925187545312191,1.9367494653693704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN74:AN87)+AN66","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,{"$f":"SUM(BT74:BT87)+BT66","v":0},{"$f":"SUM(BU74:BU87)+BU66","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E91","v":"Asset class 4"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E91, 'TAB input'!$D$18:$D$67, 0))","v":"Non-network general assets - IT"}]
[null,null,null,null,{"$f":"E63+1","v":4},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E91)","v":127.49886454523971},{"$f":"INDEX('TAB input'!H$18:H$67, $E91)-INDEX('TAB input'!H$72:H$121, $E91)-INDEX('TAB input'!H$126:H$175, $E91)","v":3.6597802177794865},{"$f":"INDEX('TAB input'!I$18:I$67, $E91)-INDEX('TAB input'!I$72:I$121, $E91)-INDEX('TAB input'!I$126:I$175, $E91)","v":6.6744547865557387},{"$f":"INDEX('TAB input'!J$18:J$67, $E91)-INDEX('TAB input'!J$72:J$121, $E91)-INDEX('TAB input'!J$126:J$175, $E91)","v":13.306387977754003},{"$f":"INDEX('TAB input'!K$18:K$67, $E91)-INDEX('TAB input'!K$72:K$121, $E91)-INDEX('TAB input'!K$126:K$175, $E91)","v":12.722289810443076},{"$f":"INDEX('TAB input'!L$18:L$67, $E91)-INDEX('TAB input'!L$72:L$121, $E91)-INDEX('TAB input'!L$126:L$175, $E91)","v":12.698806545951465},{"$f":"INDEX('TAB input'!M$18:M$67, $E91)-INDEX('TAB input'!M$72:M$121, $E91)-INDEX('TAB input'!M$126:M$175, $E91)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E91)-INDEX('TAB input'!N$72:N$121, $E91)-INDEX('TAB input'!N$126:N$175, $E91)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E91)-INDEX('TAB input'!O$72:O$121, $E91)-INDEX('TAB input'!O$126:O$175, $E91)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E91)-INDEX('TAB input'!P$72:P$121, $E91)-INDEX('TAB input'!P$126:P$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E91)-INDEX('TAB input'!Q$72:Q$121, $E91)-INDEX('TAB input'!Q$126:Q$175, $E91)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E91)-INDEX('TAB input'!R$72:R$121, $E91)-INDEX('TAB input'!R$126:R$175, $E91)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E91)-INDEX('TAB input'!S$72:S$121, $E91)-INDEX('TAB input'!S$126:S$175, $E91)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E91)-INDEX('TAB input'!T$72:T$121, $E91)-INDEX('TAB input'!T$126:T$175, $E91)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E91)-INDEX('TAB input'!U$72:U$121, $E91)-INDEX('TAB input'!U$126:U$175, $E91)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E91)-INDEX('TAB input'!V$72:V$121, $E91)-INDEX('TAB input'!V$126:V$175, $E91)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E91)-INDEX('TAB input'!W$72:W$121, $E91)-INDEX('TAB input'!W$126:W$175, $E91)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E91)-INDEX('TAB input'!X$72:X$121, $E91)-INDEX('TAB input'!X$126:X$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E91)-INDEX('TAB input'!Y$72:Y$121, $E91)-INDEX('TAB input'!Y$126:Y$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E91)-INDEX('TAB input'!Z$72:Z$121, $E91)-INDEX('TAB input'!Z$126:Z$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E91)-INDEX('TAB input'!AA$72:AA$121, $E91)-INDEX('TAB input'!AA$126:AA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E91)-INDEX('TAB input'!AB$72:AB$121, $E91)-INDEX('TAB input'!AB$126:AB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E91)-INDEX('TAB input'!AC$72:AC$121, $E91)-INDEX('TAB input'!AC$126:AC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E91)-INDEX('TAB input'!AD$72:AD$121, $E91)-INDEX('TAB input'!AD$126:AD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E91)-INDEX('TAB input'!AE$72:AE$121, $E91)-INDEX('TAB input'!AE$126:AE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E91)-INDEX('TAB input'!AF$72:AF$121, $E91)-INDEX('TAB input'!AF$126:AF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E91)-INDEX('TAB input'!AG$72:AG$121, $E91)-INDEX('TAB input'!AG$126:AG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E91)-INDEX('TAB input'!AH$72:AH$121, $E91)-INDEX('TAB input'!AH$126:AH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E91)-INDEX('TAB input'!AI$72:AI$121, $E91)-INDEX('TAB input'!AI$126:AI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E91)-INDEX('TAB input'!AJ$72:AJ$121, $E91)-INDEX('TAB input'!AJ$126:AJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E91)-INDEX('TAB input'!AK$72:AK$121, $E91)-INDEX('TAB input'!AK$126:AK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E91)-INDEX('TAB input'!AL$72:AL$121, $E91)-INDEX('TAB input'!AL$126:AL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E91)-INDEX('TAB input'!AM$72:AM$121, $E91)-INDEX('TAB input'!AM$126:AM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E91)-INDEX('TAB input'!AN$72:AN$121, $E91)-INDEX('TAB input'!AN$126:AN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E91)-INDEX('TAB input'!AO$72:AO$121, $E91)-INDEX('TAB input'!AO$126:AO$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E91)-INDEX('TAB input'!AP$72:AP$121, $E91)-INDEX('TAB input'!AP$126:AP$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E91)-INDEX('TAB input'!AQ$72:AQ$121, $E91)-INDEX('TAB input'!AQ$126:AQ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E91)-INDEX('TAB input'!AR$72:AR$121, $E91)-INDEX('TAB input'!AR$126:AR$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E91)-INDEX('TAB input'!AS$72:AS$121, $E91)-INDEX('TAB input'!AS$126:AS$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E91)-INDEX('TAB input'!AT$72:AT$121, $E91)-INDEX('TAB input'!AT$126:AT$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E91)-INDEX('TAB input'!AU$72:AU$121, $E91)-INDEX('TAB input'!AU$126:AU$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E91)-INDEX('TAB input'!AV$72:AV$121, $E91)-INDEX('TAB input'!AV$126:AV$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E91)-INDEX('TAB input'!AW$72:AW$121, $E91)-INDEX('TAB input'!AW$126:AW$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E91)-INDEX('TAB input'!AX$72:AX$121, $E91)-INDEX('TAB input'!AX$126:AX$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E91)-INDEX('TAB input'!AY$72:AY$121, $E91)-INDEX('TAB input'!AY$126:AY$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E91)-INDEX('TAB input'!AZ$72:AZ$121, $E91)-INDEX('TAB input'!AZ$126:AZ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E91)-INDEX('TAB input'!BA$72:BA$121, $E91)-INDEX('TAB input'!BA$126:BA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E91)-INDEX('TAB input'!BB$72:BB$121, $E91)-INDEX('TAB input'!BB$126:BB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E91)-INDEX('TAB input'!BC$72:BC$121, $E91)-INDEX('TAB input'!BC$126:BC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E91)-INDEX('TAB input'!BD$72:BD$121, $E91)-INDEX('TAB input'!BD$126:BD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E91)-INDEX('TAB input'!BE$72:BE$121, $E91)-INDEX('TAB input'!BE$126:BE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E91)-INDEX('TAB input'!BF$72:BF$121, $E91)-INDEX('TAB input'!BF$126:BF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E91)-INDEX('TAB input'!BG$72:BG$121, $E91)-INDEX('TAB input'!BG$126:BG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E91)-INDEX('TAB input'!BH$72:BH$121, $E91)-INDEX('TAB input'!BH$126:BH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E91)-INDEX('TAB input'!BI$72:BI$121, $E91)-INDEX('TAB input'!BI$126:BI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E91)-INDEX('TAB input'!BJ$72:BJ$121, $E91)-INDEX('TAB input'!BJ$126:BJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E91)-INDEX('TAB input'!BK$72:BK$121, $E91)-INDEX('TAB input'!BK$126:BK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E91)-INDEX('TAB input'!BL$72:BL$121, $E91)-INDEX('TAB input'!BL$126:BL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E91)-INDEX('TAB input'!BM$72:BM$121, $E91)-INDEX('TAB input'!BM$126:BM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E91)-INDEX('TAB input'!BN$72:BN$121, $E91)-INDEX('TAB input'!BN$126:BN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E91)-INDEX('TAB input'!BO$72:BO$121, $E91)-INDEX('TAB input'!BO$126:BO$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E91)-INDEX('TAB input'!BP$72:BP$121, $E91)-INDEX('TAB input'!BP$126:BP$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E91)-INDEX('TAB input'!BQ$72:BQ$121, $E91)-INDEX('TAB input'!BQ$126:BQ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E91)-INDEX('TAB input'!BR$72:BR$121, $E91)-INDEX('TAB input'!BR$126:BR$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E91)-INDEX('TAB input'!BS$72:BS$121, $E91)-INDEX('TAB input'!BS$126:BS$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E91)-INDEX('TAB input'!BT$72:BT$121, $E91)-INDEX('TAB input'!BT$126:BT$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E91)-INDEX('TAB input'!BU$72:BU$121, $E91)-INDEX('TAB input'!BU$126:BU$175, $E91)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E91)=\"\", IF($G91=0, 0, F92), INDEX('TAB input'!$G$180:$G$229, $E91))","v":3.2159562040330294},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E91)=\"\", G92, INDEX('TAB input'!H$180:H$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E91)=\"\", H92, INDEX('TAB input'!I$180:I$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E91)=\"\", I92, INDEX('TAB input'!J$180:J$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E91)=\"\", J92, INDEX('TAB input'!K$180:K$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E91)=\"\", K92, INDEX('TAB input'!L$180:L$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E91)=\"\", L92, INDEX('TAB input'!M$180:M$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E91)=\"\", M92, INDEX('TAB input'!N$180:N$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E91)=\"\", N92, INDEX('TAB input'!O$180:O$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E91)=\"\", O92, INDEX('TAB input'!P$180:P$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E91)=\"\", P92, INDEX('TAB input'!Q$180:Q$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E91)=\"\", Q92, INDEX('TAB input'!R$180:R$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E91)=\"\", R92, INDEX('TAB input'!S$180:S$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E91)=\"\", S92, INDEX('TAB input'!T$180:T$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E91)=\"\", T92, INDEX('TAB input'!U$180:U$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E91)=\"\", U92, INDEX('TAB input'!V$180:V$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E91)=\"\", V92, INDEX('TAB input'!W$180:W$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E91)=\"\", W92, INDEX('TAB input'!X$180:X$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E91)=\"\", X92, INDEX('TAB input'!Y$180:Y$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E91)=\"\", Y92, INDEX('TAB input'!Z$180:Z$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E91)=\"\", Z92, INDEX('TAB input'!AA$180:AA$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E91)=\"\", AA92, INDEX('TAB input'!AB$180:AB$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E91)=\"\", AB92, INDEX('TAB input'!AC$180:AC$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E91)=\"\", AC92, INDEX('TAB input'!AD$180:AD$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E91)=\"\", AD92, INDEX('TAB input'!AE$180:AE$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E91)=\"\", AE92, INDEX('TAB input'!AF$180:AF$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E91)=\"\", AF92, INDEX('TAB input'!AG$180:AG$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E91)=\"\", AG92, INDEX('TAB input'!AH$180:AH$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E91)=\"\", AH92, INDEX('TAB input'!AI$180:AI$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E91)=\"\", AI92, INDEX('TAB input'!AJ$180:AJ$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E91)=\"\", AJ92, INDEX('TAB input'!AK$180:AK$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E91)=\"\", AK92, INDEX('TAB input'!AL$180:AL$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E91)=\"\", AL92, INDEX('TAB input'!AM$180:AM$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E91)=\"\", AM92, INDEX('TAB input'!AN$180:AN$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E91)=\"\", AN92, INDEX('TAB input'!AO$180:AO$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E91)=\"\", AO92, INDEX('TAB input'!AP$180:AP$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E91)=\"\", AP92, INDEX('TAB input'!AQ$180:AQ$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E91)=\"\", AQ92, INDEX('TAB input'!AR$180:AR$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E91)=\"\", AR92, INDEX('TAB input'!AS$180:AS$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E91)=\"\", AS92, INDEX('TAB input'!AT$180:AT$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E91)=\"\", AT92, INDEX('TAB input'!AU$180:AU$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E91)=\"\", AU92, INDEX('TAB input'!AV$180:AV$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E91)=\"\", AV92, INDEX('TAB input'!AW$180:AW$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E91)=\"\", AW92, INDEX('TAB input'!AX$180:AX$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E91)=\"\", AX92, INDEX('TAB input'!AY$180:AY$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E91)=\"\", AY92, INDEX('TAB input'!AZ$180:AZ$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E91)=\"\", AZ92, INDEX('TAB input'!BA$180:BA$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E91)=\"\", BA92, INDEX('TAB input'!BB$180:BB$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E91)=\"\", BB92, INDEX('TAB input'!BC$180:BC$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E91)=\"\", BC92, INDEX('TAB input'!BD$180:BD$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E91)=\"\", BD92, INDEX('TAB input'!BE$180:BE$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E91)=\"\", BE92, INDEX('TAB input'!BF$180:BF$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E91)=\"\", BF92, INDEX('TAB input'!BG$180:BG$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E91)=\"\", BG92, INDEX('TAB input'!BH$180:BH$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E91)=\"\", BH92, INDEX('TAB input'!BI$180:BI$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E91)=\"\", BI92, INDEX('TAB input'!BJ$180:BJ$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E91)=\"\", BJ92, INDEX('TAB input'!BK$180:BK$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E91)=\"\", BK92, INDEX('TAB input'!BL$180:BL$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E91)=\"\", BL92, INDEX('TAB input'!BM$180:BM$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E91)=\"\", BM92, INDEX('TAB input'!BN$180:BN$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E91)=\"\", BN92, INDEX('TAB input'!BO$180:BO$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E91)=\"\", BO92, INDEX('TAB input'!BP$180:BP$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E91)=\"\", BP92, INDEX('TAB input'!BQ$180:BQ$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E91)=\"\", BQ92, INDEX('TAB input'!BR$180:BR$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E91)=\"\", BR92, INDEX('TAB input'!BS$180:BS$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E91)=\"\", BS92, INDEX('TAB input'!BT$180:BT$229, $E91))","v":4},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E91)=\"\", BT92, INDEX('TAB input'!BU$180:BU$229, $E91))","v":4}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E91)=0, G93, INDEX('TAB input'!H$233:H$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E91)=0, H93, INDEX('TAB input'!I$233:I$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E91)=0, I93, INDEX('TAB input'!J$233:J$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E91)=0, J93, INDEX('TAB input'!K$233:K$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E91)=0, K93, INDEX('TAB input'!L$233:L$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E91)=0, L93, INDEX('TAB input'!M$233:M$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E91)=0, M93, INDEX('TAB input'!N$233:N$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E91)=0, N93, INDEX('TAB input'!O$233:O$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E91)=0, O93, INDEX('TAB input'!P$233:P$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E91)=0, P93, INDEX('TAB input'!Q$233:Q$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E91)=0, Q93, INDEX('TAB input'!R$233:R$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E91)=0, R93, INDEX('TAB input'!S$233:S$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E91)=0, S93, INDEX('TAB input'!T$233:T$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E91)=0, T93, INDEX('TAB input'!U$233:U$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E91)=0, U93, INDEX('TAB input'!V$233:V$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E91)=0, V93, INDEX('TAB input'!W$233:W$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E91)=0, W93, INDEX('TAB input'!X$233:X$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E91)=0, X93, INDEX('TAB input'!Y$233:Y$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E91)=0, Y93, INDEX('TAB input'!Z$233:Z$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E91)=0, Z93, INDEX('TAB input'!AA$233:AA$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E91)=0, AA93, INDEX('TAB input'!AB$233:AB$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E91)=0, AB93, INDEX('TAB input'!AC$233:AC$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E91)=0, AC93, INDEX('TAB input'!AD$233:AD$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E91)=0, AD93, INDEX('TAB input'!AE$233:AE$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E91)=0, AE93, INDEX('TAB input'!AF$233:AF$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E91)=0, AF93, INDEX('TAB input'!AG$233:AG$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E91)=0, AG93, INDEX('TAB input'!AH$233:AH$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E91)=0, AH93, INDEX('TAB input'!AI$233:AI$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E91)=0, AI93, INDEX('TAB input'!AJ$233:AJ$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E91)=0, AJ93, INDEX('TAB input'!AK$233:AK$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E91)=0, AK93, INDEX('TAB input'!AL$233:AL$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E91)=0, AL93, INDEX('TAB input'!AM$233:AM$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E91)=0, AM93, INDEX('TAB input'!AN$233:AN$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E91)=0, AN93, INDEX('TAB input'!AO$233:AO$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E91)=0, AO93, INDEX('TAB input'!AP$233:AP$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E91)=0, AP93, INDEX('TAB input'!AQ$233:AQ$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E91)=0, AQ93, INDEX('TAB input'!AR$233:AR$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E91)=0, AR93, INDEX('TAB input'!AS$233:AS$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E91)=0, AS93, INDEX('TAB input'!AT$233:AT$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E91)=0, AT93, INDEX('TAB input'!AU$233:AU$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E91)=0, AU93, INDEX('TAB input'!AV$233:AV$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E91)=0, AV93, INDEX('TAB input'!AW$233:AW$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E91)=0, AW93, INDEX('TAB input'!AX$233:AX$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E91)=0, AX93, INDEX('TAB input'!AY$233:AY$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E91)=0, AY93, INDEX('TAB input'!AZ$233:AZ$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E91)=0, AZ93, INDEX('TAB input'!BA$233:BA$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E91)=0, BA93, INDEX('TAB input'!BB$233:BB$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E91)=0, BB93, INDEX('TAB input'!BC$233:BC$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E91)=0, BC93, INDEX('TAB input'!BD$233:BD$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E91)=0, BD93, INDEX('TAB input'!BE$233:BE$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E91)=0, BE93, INDEX('TAB input'!BF$233:BF$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E91)=0, BF93, INDEX('TAB input'!BG$233:BG$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E91)=0, BG93, INDEX('TAB input'!BH$233:BH$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E91)=0, BH93, INDEX('TAB input'!BI$233:BI$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E91)=0, BI93, INDEX('TAB input'!BJ$233:BJ$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E91)=0, BJ93, INDEX('TAB input'!BK$233:BK$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E91)=0, BK93, INDEX('TAB input'!BL$233:BL$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E91)=0, BL93, INDEX('TAB input'!BM$233:BM$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E91)=0, BM93, INDEX('TAB input'!BN$233:BN$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E91)=0, BN93, INDEX('TAB input'!BO$233:BO$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E91)=0, BO93, INDEX('TAB input'!BP$233:BP$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E91)=0, BP93, INDEX('TAB input'!BQ$233:BQ$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E91)=0, BQ93, INDEX('TAB input'!BR$233:BR$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E91)=0, BR93, INDEX('TAB input'!BS$233:BS$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E91)=0, BS93, INDEX('TAB input'!BT$233:BT$282, $E91))","v":5},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E91)=0, BT93, INDEX('TAB input'!BU$233:BU$282, $E91))","v":5}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E91)","v":0.37096795007695865},{"$f":"INDEX('TAB input'!I$72:I$121, $E91)","v":0.83926242458719058},{"$f":"INDEX('TAB input'!J$72:J$121, $E91)","v":1.8100284765926895},{"$f":"INDEX('TAB input'!K$72:K$121, $E91)","v":0.40534007669020938},{"$f":"INDEX('TAB input'!L$72:L$121, $E91)","v":0.41627584393695882},{"$f":"INDEX('TAB input'!M$72:M$121, $E91)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E91)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E91)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E91)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E91)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E91)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E91)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E91)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E91)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E91)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E91)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E91)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E91)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E91)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E91)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E91)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E91)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E91)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E91)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E91)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E91)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E91)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E91)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E91)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E91)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E91)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E91)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E91)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E91)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E91)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E91)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E91)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E91)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E91)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E91)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E91)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E91)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E91)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E91)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E91)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E91)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E91)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E91)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E91)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E91)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E91)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E91)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E91)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E91)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E91)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E91)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E91)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E91)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E91)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E91)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E91)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E91)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E91)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E91)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E91)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E91)=\"\", G99, INDEX('TAB input'!H$446:H$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E91)=\"\", H99, INDEX('TAB input'!I$446:I$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E91)=\"\", I99, INDEX('TAB input'!J$446:J$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E91)=\"\", J99, INDEX('TAB input'!K$446:K$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E91)=\"\", K99, INDEX('TAB input'!L$446:L$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E91)=\"\", L99, INDEX('TAB input'!M$446:M$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E91)=\"\", M99, INDEX('TAB input'!N$446:N$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E91)=\"\", N99, INDEX('TAB input'!O$446:O$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E91)=\"\", O99, INDEX('TAB input'!P$446:P$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E91)=\"\", P99, INDEX('TAB input'!Q$446:Q$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E91)=\"\", Q99, INDEX('TAB input'!R$446:R$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E91)=\"\", R99, INDEX('TAB input'!S$446:S$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E91)=\"\", S99, INDEX('TAB input'!T$446:T$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E91)=\"\", T99, INDEX('TAB input'!U$446:U$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E91)=\"\", U99, INDEX('TAB input'!V$446:V$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E91)=\"\", V99, INDEX('TAB input'!W$446:W$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E91)=\"\", W99, INDEX('TAB input'!X$446:X$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E91)=\"\", X99, INDEX('TAB input'!Y$446:Y$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E91)=\"\", Y99, INDEX('TAB input'!Z$446:Z$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E91)=\"\", Z99, INDEX('TAB input'!AA$446:AA$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E91)=\"\", AA99, INDEX('TAB input'!AB$446:AB$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E91)=\"\", AB99, INDEX('TAB input'!AC$446:AC$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E91)=\"\", AC99, INDEX('TAB input'!AD$446:AD$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E91)=\"\", AD99, INDEX('TAB input'!AE$446:AE$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E91)=\"\", AE99, INDEX('TAB input'!AF$446:AF$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E91)=\"\", AF99, INDEX('TAB input'!AG$446:AG$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E91)=\"\", AG99, INDEX('TAB input'!AH$446:AH$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E91)=\"\", AH99, INDEX('TAB input'!AI$446:AI$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E91)=\"\", AI99, INDEX('TAB input'!AJ$446:AJ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E91)=\"\", AJ99, INDEX('TAB input'!AK$446:AK$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E91)=\"\", AK99, INDEX('TAB input'!AL$446:AL$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E91)=\"\", AL99, INDEX('TAB input'!AM$446:AM$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E91)=\"\", AM99, INDEX('TAB input'!AN$446:AN$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E91)=\"\", AN99, INDEX('TAB input'!AO$446:AO$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E91)=\"\", AO99, INDEX('TAB input'!AP$446:AP$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E91)=\"\", AP99, INDEX('TAB input'!AQ$446:AQ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E91)=\"\", AQ99, INDEX('TAB input'!AR$446:AR$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E91)=\"\", AR99, INDEX('TAB input'!AS$446:AS$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E91)=\"\", AS99, INDEX('TAB input'!AT$446:AT$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E91)=\"\", AT99, INDEX('TAB input'!AU$446:AU$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E91)=\"\", AU99, INDEX('TAB input'!AV$446:AV$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E91)=\"\", AV99, INDEX('TAB input'!AW$446:AW$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E91)=\"\", AW99, INDEX('TAB input'!AX$446:AX$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E91)=\"\", AX99, INDEX('TAB input'!AY$446:AY$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E91)=\"\", AY99, INDEX('TAB input'!AZ$446:AZ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E91)=\"\", AZ99, INDEX('TAB input'!BA$446:BA$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E91)=\"\", BA99, INDEX('TAB input'!BB$446:BB$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E91)=\"\", BB99, INDEX('TAB input'!BC$446:BC$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E91)=\"\", BC99, INDEX('TAB input'!BD$446:BD$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E91)=\"\", BD99, INDEX('TAB input'!BE$446:BE$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E91)=\"\", BE99, INDEX('TAB input'!BF$446:BF$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E91)=\"\", BF99, INDEX('TAB input'!BG$446:BG$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E91)=\"\", BG99, INDEX('TAB input'!BH$446:BH$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E91)=\"\", BH99, INDEX('TAB input'!BI$446:BI$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E91)=\"\", BI99, INDEX('TAB input'!BJ$446:BJ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E91)=\"\", BJ99, INDEX('TAB input'!BK$446:BK$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E91)=\"\", BK99, INDEX('TAB input'!BL$446:BL$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E91)=\"\", BL99, INDEX('TAB input'!BM$446:BM$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E91)=\"\", BM99, INDEX('TAB input'!BN$446:BN$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E91)=\"\", BN99, INDEX('TAB input'!BO$446:BO$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E91)=\"\", BO99, INDEX('TAB input'!BP$446:BP$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E91)=\"\", BP99, INDEX('TAB input'!BQ$446:BQ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E91)=\"\", BQ99, INDEX('TAB input'!BR$446:BR$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E91)=\"\", BR99, INDEX('TAB input'!BS$446:BS$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E91)=\"\", BS99, INDEX('TAB input'!BT$446:BT$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E91)=\"\", BT99, INDEX('TAB input'!BU$446:BU$495, $E91))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP(E102, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>H$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:G102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>G$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:G102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:G102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-G$5>H$5-G$5, (H$5-G$5), 1))","v":39.645709224941371},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>I$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:H102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>H$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:H102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:H102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-H$5>I$5-H$5, (I$5-H$5), 1))","v":39.645709224941371},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>J$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:I102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>I$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:I102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:I102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-I$5>J$5-I$5, (J$5-I$5), 1))","v":39.645709224941371},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>K$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:J102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>J$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:J102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:J102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-J$5>K$5-J$5, (K$5-J$5), 1))","v":8.5617368704156007},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>L$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:K102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>K$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:K102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:K102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>M$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:L102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>L$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:L102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:L102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>N$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:M102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>M$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:M102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:M102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>O$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:N102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>N$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:N102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:N102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>P$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:O102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>O$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:O102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:O102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>Q$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:P102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>P$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:P102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:P102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>R$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:Q102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>Q$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:Q102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:Q102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>S$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:R102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>R$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:R102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:R102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>T$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:S102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>S$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:S102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:S102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>U$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:T102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>T$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:T102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:T102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>V$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:U102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>U$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:U102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:U102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>W$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:V102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>V$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:V102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:V102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>X$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:W102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>W$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:W102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:W102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>Y$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:X102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>X$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:X102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:X102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>Z$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:Y102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>Y$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:Y102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:Y102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AA$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:Z102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>Z$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:Z102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:Z102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AB$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AA102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AA$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AA102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AA102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AC$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AB102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AB$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AB102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AB102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AD$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AC102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AC$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AC102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AC102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AE$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AD102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AD$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AD102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AD102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AF$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AE102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AE$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AE102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AE102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AG$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AF102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AF$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AF102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AF102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AH$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AG102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AG$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AG102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AG102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AI$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AH102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AH$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AH102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AH102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AJ$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AI102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AI$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AI102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AI102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AK$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AJ102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AJ$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AJ102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AJ102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AL$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AK102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AK$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AK102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AK102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AM$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AL102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AL$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AL102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AL102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AN$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AM102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AM$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AM102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AM102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AO$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AN102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AN$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AN102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AN102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AP$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AO102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AO$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AO102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AO102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AQ$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AP102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AP$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AP102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AP102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AR$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AQ102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AQ$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AQ102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AQ102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AS$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AR102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AR$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AR102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AR102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AT$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AS102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AS$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AS102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AS102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AU$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AT102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AT$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AT102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AT102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AV$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AU102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AU$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AU102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AU102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AW$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AV102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AV$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AV102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AV102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AX$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AW102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AW$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AW102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AW102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AY$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AX102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AX$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AX102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AX102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>AZ$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AY102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AY$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AY102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AY102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BA$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AZ102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>AZ$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:AZ102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:AZ102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BB$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BA102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BA$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BA102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BA102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BC$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BB102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BB$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BB102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BB102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BD$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BC102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BC$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BC102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BC102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BE$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BD102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BD$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BD102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BD102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BF$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BE102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BE$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BE102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BE102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BG$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BF102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BF$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BF102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BF102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BH$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BG102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BG$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BG102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BG102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BI$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BH102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BH$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BH102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BH102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BJ$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BI102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BI$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BI102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BI102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BK$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BJ102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BJ$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BJ102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BJ102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BL$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BK102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BK$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BK102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BK102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BM$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BL102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BL$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BL102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BL102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BN$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BM102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BM$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BM102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BM102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BO$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BN102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BN$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BN102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BN102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BP$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BO102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BO$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BO102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BO102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BQ$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BP102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BP$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BP102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BP102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BR$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BQ102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BQ$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BQ102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BQ102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BS$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BR102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BR$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BR102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BR102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BT$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BS102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BS$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BS102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BS102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G92, -$D102, $D102)=\"n/a\",0,IF(OFFSET($G99, -$D102, $D102)=\"SL\",\nIF(OFFSET($G92,-$D102,$D102)+$E102>BU$5,IFERROR((OFFSET($G91,-$D102,$D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BT102)),\nIF(OFFSET($G92,-$D102,$D102)+$E102>BT$5,IFERROR(((OFFSET($G91,-$D102,$D102)-SUM($G102:BT102))*OFFSET($G98, -$D102, $D102)/(OFFSET($G92,-$D102,$D102))),0),OFFSET($G91,-$D102,$D102)-SUM($G102:BT102)))*IF(OFFSET($G92,-$D102,$D102)+$E102-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,{"$f":"D102+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D103)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>I$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:H103))*IF(OFFSET($G93,-$D103,$D103)+$E103-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>H$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:H103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:H103))*IF(OFFSET($G94,-$D103,$D103)+$E103-H$5>I$5-H$5, (I$5-H$5), 1)))","v":1.8298901088897432},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>J$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:I103))*IF(OFFSET($G93,-$D103,$D103)+$E103-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>I$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:I103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:I103))*IF(OFFSET($G94,-$D103,$D103)+$E103-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0.91494505444487162},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>K$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:J103))*IF(OFFSET($G93,-$D103,$D103)+$E103-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>J$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:J103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:J103))*IF(OFFSET($G94,-$D103,$D103)+$E103-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0.45747252722243581},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>L$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:K103))*IF(OFFSET($G93,-$D103,$D103)+$E103-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>K$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:K103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:K103))*IF(OFFSET($G94,-$D103,$D103)+$E103-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0.22873626361121779},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>M$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:L103))*IF(OFFSET($G93,-$D103,$D103)+$E103-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>L$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:L103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:L103))*IF(OFFSET($G94,-$D103,$D103)+$E103-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0.1143681318056089},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>N$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:M103))*IF(OFFSET($G93,-$D103,$D103)+$E103-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>M$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:M103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:M103))*IF(OFFSET($G94,-$D103,$D103)+$E103-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0.1143681318056089},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>O$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:N103))*IF(OFFSET($G93,-$D103,$D103)+$E103-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>N$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:N103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:N103))*IF(OFFSET($G94,-$D103,$D103)+$E103-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>P$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:O103))*IF(OFFSET($G93,-$D103,$D103)+$E103-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>O$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:O103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:O103))*IF(OFFSET($G94,-$D103,$D103)+$E103-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>Q$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:P103))*IF(OFFSET($G93,-$D103,$D103)+$E103-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>P$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:P103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:P103))*IF(OFFSET($G94,-$D103,$D103)+$E103-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>R$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:Q103))*IF(OFFSET($G93,-$D103,$D103)+$E103-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>Q$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:Q103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:Q103))*IF(OFFSET($G94,-$D103,$D103)+$E103-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>S$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:R103))*IF(OFFSET($G93,-$D103,$D103)+$E103-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>R$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:R103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:R103))*IF(OFFSET($G94,-$D103,$D103)+$E103-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>T$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:S103))*IF(OFFSET($G93,-$D103,$D103)+$E103-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>S$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:S103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:S103))*IF(OFFSET($G94,-$D103,$D103)+$E103-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>U$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:T103))*IF(OFFSET($G93,-$D103,$D103)+$E103-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>T$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:T103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:T103))*IF(OFFSET($G94,-$D103,$D103)+$E103-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>V$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:U103))*IF(OFFSET($G93,-$D103,$D103)+$E103-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>U$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:U103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:U103))*IF(OFFSET($G94,-$D103,$D103)+$E103-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>W$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:V103))*IF(OFFSET($G93,-$D103,$D103)+$E103-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>V$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:V103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:V103))*IF(OFFSET($G94,-$D103,$D103)+$E103-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>X$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:W103))*IF(OFFSET($G93,-$D103,$D103)+$E103-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>W$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:W103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:W103))*IF(OFFSET($G94,-$D103,$D103)+$E103-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>Y$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:X103))*IF(OFFSET($G93,-$D103,$D103)+$E103-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>X$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:X103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:X103))*IF(OFFSET($G94,-$D103,$D103)+$E103-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>Z$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:Y103))*IF(OFFSET($G93,-$D103,$D103)+$E103-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>Y$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:Y103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:Y103))*IF(OFFSET($G94,-$D103,$D103)+$E103-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AA$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:Z103))*IF(OFFSET($G93,-$D103,$D103)+$E103-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>Z$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:Z103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:Z103))*IF(OFFSET($G94,-$D103,$D103)+$E103-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AB$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AA103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AA$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AA103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AA103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AC$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AB103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AB$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AB103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AB103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AD$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AC103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AC$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AC103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AC103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AE$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AD103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AD$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AD103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AD103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AF$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AE103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AE$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AE103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AE103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AG$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AF103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AF$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AF103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AF103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AH$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AG103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AG$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AG103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AG103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AI$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AH103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AH$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AH103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AH103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AJ$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AI103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AI$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AI103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AI103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AK$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AJ103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AJ$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AJ103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AJ103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AL$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AK103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AK$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AK103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AK103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AM$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AL103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AL$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AL103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AL103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AN$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AM103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AM$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AM103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AM103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AO$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AN103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AN$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AN103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AN103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AP$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AO103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AO$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AO103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AO103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AQ$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AP103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AP$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AP103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AP103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AR$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AQ103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AQ$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AQ103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AQ103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AS$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AR103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AR$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AR103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AR103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AT$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AS103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AS$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AS103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AS103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AU$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AT103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AT$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AT103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AT103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AV$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AU103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AU$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AU103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AU103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AW$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AV103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AV$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AV103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AV103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AX$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AW103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AW$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AW103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AW103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AY$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AX103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AX$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AX103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AX103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>AZ$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AY103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AY$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AY103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AY103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BA$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AZ103))*IF(OFFSET($G93,-$D103,$D103)+$E103-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>AZ$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:AZ103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:AZ103))*IF(OFFSET($G94,-$D103,$D103)+$E103-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BB$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BA103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BA$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BA103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BA103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BC$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BB103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BB$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BB103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BB103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BD$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BC103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BC$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BC103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BC103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BE$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BD103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BD$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BD103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BD103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BF$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BE103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BE$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BE103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BE103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BG$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BF103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BF$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BF103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BF103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BH$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BG103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BG$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BG103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BG103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BI$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BH103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BH$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BH103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BH103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BJ$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BI103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BI$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BI103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BI103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BK$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BJ103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BJ$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BJ103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BJ103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BL$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BK103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BK$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BK103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BK103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BM$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BL103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BL$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BL103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BL103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BN$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BM103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BM$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BM103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BM103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BO$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BN103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BN$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BN103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BN103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BP$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BO103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BO$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BO103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BO103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BQ$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BP103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BP$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BP103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BP103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BR$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BQ103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BQ$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BQ103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BQ103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BS$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BR103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BR$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BR103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BR103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BT$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BS103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BS$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BS103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BS103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G93, -$D103, $D103)=\"n/a\",0,IF(OFFSET($G100, -$D103, $D103)=\"SL\",\nIF(OFFSET($G93,-$D103,$D103)+$E103>BU$5,IFERROR((OFFSET($G92,-$D103,$D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BT103))*IF(OFFSET($G93,-$D103,$D103)+$E103-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G94,-$D103,$D103)+$E103>BT$5,IFERROR(((OFFSET($G92,-$D103,$D103)-SUM($G103:BT103))*OFFSET($G99, -$D103, $D103)/(OFFSET($G93,-$D103,$D103))),0),OFFSET($G92,-$D103,$D103)-SUM($G103:BT103))*IF(OFFSET($G94,-$D103,$D103)+$E103-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D104)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>J$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:I104))*IF(OFFSET($G94,-$D104,$D104)+$E104-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>I$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:I104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:I104))*IF(OFFSET($G95,-$D104,$D104)+$E104-I$5>J$5-I$5, (J$5-I$5), 1)))","v":3.3372273932778693},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>K$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:J104))*IF(OFFSET($G94,-$D104,$D104)+$E104-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>J$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:J104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:J104))*IF(OFFSET($G95,-$D104,$D104)+$E104-J$5>K$5-J$5, (K$5-J$5), 1)))","v":1.6686136966389347},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>L$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:K104))*IF(OFFSET($G94,-$D104,$D104)+$E104-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>K$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:K104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:K104))*IF(OFFSET($G95,-$D104,$D104)+$E104-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0.83430684831946733},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>M$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:L104))*IF(OFFSET($G94,-$D104,$D104)+$E104-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>L$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:L104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:L104))*IF(OFFSET($G95,-$D104,$D104)+$E104-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0.41715342415973389},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>N$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:M104))*IF(OFFSET($G94,-$D104,$D104)+$E104-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>M$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:M104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:M104))*IF(OFFSET($G95,-$D104,$D104)+$E104-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0.20857671207986694},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>O$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:N104))*IF(OFFSET($G94,-$D104,$D104)+$E104-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>N$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:N104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:N104))*IF(OFFSET($G95,-$D104,$D104)+$E104-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0.20857671207986694},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>P$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:O104))*IF(OFFSET($G94,-$D104,$D104)+$E104-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>O$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:O104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:O104))*IF(OFFSET($G95,-$D104,$D104)+$E104-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>Q$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:P104))*IF(OFFSET($G94,-$D104,$D104)+$E104-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>P$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:P104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:P104))*IF(OFFSET($G95,-$D104,$D104)+$E104-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>R$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:Q104))*IF(OFFSET($G94,-$D104,$D104)+$E104-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>Q$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:Q104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:Q104))*IF(OFFSET($G95,-$D104,$D104)+$E104-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>S$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:R104))*IF(OFFSET($G94,-$D104,$D104)+$E104-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>R$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:R104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:R104))*IF(OFFSET($G95,-$D104,$D104)+$E104-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>T$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:S104))*IF(OFFSET($G94,-$D104,$D104)+$E104-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>S$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:S104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:S104))*IF(OFFSET($G95,-$D104,$D104)+$E104-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>U$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:T104))*IF(OFFSET($G94,-$D104,$D104)+$E104-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>T$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:T104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:T104))*IF(OFFSET($G95,-$D104,$D104)+$E104-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>V$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:U104))*IF(OFFSET($G94,-$D104,$D104)+$E104-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>U$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:U104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:U104))*IF(OFFSET($G95,-$D104,$D104)+$E104-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>W$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:V104))*IF(OFFSET($G94,-$D104,$D104)+$E104-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>V$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:V104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:V104))*IF(OFFSET($G95,-$D104,$D104)+$E104-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>X$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:W104))*IF(OFFSET($G94,-$D104,$D104)+$E104-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>W$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:W104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:W104))*IF(OFFSET($G95,-$D104,$D104)+$E104-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>Y$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:X104))*IF(OFFSET($G94,-$D104,$D104)+$E104-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>X$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:X104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:X104))*IF(OFFSET($G95,-$D104,$D104)+$E104-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>Z$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:Y104))*IF(OFFSET($G94,-$D104,$D104)+$E104-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>Y$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:Y104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:Y104))*IF(OFFSET($G95,-$D104,$D104)+$E104-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AA$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:Z104))*IF(OFFSET($G94,-$D104,$D104)+$E104-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>Z$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:Z104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:Z104))*IF(OFFSET($G95,-$D104,$D104)+$E104-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AB$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AA104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AA$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AA104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AA104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AC$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AB104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AB$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AB104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AB104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AD$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AC104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AC$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AC104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AC104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AE$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AD104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AD$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AD104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AD104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AF$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AE104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AE$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AE104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AE104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AG$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AF104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AF$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AF104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AF104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AH$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AG104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AG$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AG104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AG104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AI$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AH104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AH$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AH104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AH104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AJ$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AI104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AI$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AI104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AI104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AK$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AJ104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AJ$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AJ104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AJ104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AL$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AK104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AK$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AK104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AK104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AM$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AL104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AL$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AL104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AL104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AN$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AM104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AM$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AM104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AM104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AO$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AN104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AN$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AN104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AN104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AP$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AO104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AO$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AO104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AO104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AQ$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AP104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AP$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AP104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AP104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AR$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AQ104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AQ$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AQ104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AQ104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AS$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AR104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AR$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AR104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AR104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AT$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AS104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AS$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AS104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AS104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AU$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AT104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AT$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AT104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AT104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AV$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AU104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AU$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AU104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AU104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AW$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AV104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AV$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AV104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AV104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AX$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AW104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AW$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AW104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AW104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AY$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AX104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AX$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AX104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AX104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>AZ$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AY104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AY$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AY104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AY104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BA$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AZ104))*IF(OFFSET($G94,-$D104,$D104)+$E104-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>AZ$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:AZ104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:AZ104))*IF(OFFSET($G95,-$D104,$D104)+$E104-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BB$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BA104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BA$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BA104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BA104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BC$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BB104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BB$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BB104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BB104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BD$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BC104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BC$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BC104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BC104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BE$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BD104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BD$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BD104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BD104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BF$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BE104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BE$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BE104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BE104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BG$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BF104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BF$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BF104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BF104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BH$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BG104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BG$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BG104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BG104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BI$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BH104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BH$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BH104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BH104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BJ$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BI104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BI$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BI104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BI104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BK$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BJ104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BJ$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BJ104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BJ104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BL$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BK104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BK$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BK104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BK104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BM$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BL104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BL$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BL104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BL104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BN$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BM104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BM$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BM104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BM104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BO$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BN104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BN$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BN104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BN104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BP$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BO104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BO$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BO104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BO104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BQ$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BP104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BP$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BP104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BP104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BR$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BQ104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BQ$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BQ104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BQ104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BS$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BR104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BR$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BR104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BR104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BT$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BS104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BS$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BS104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BS104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G94, -$D104, $D104)=\"n/a\",0,IF(OFFSET($G101, -$D104, $D104)=\"SL\",\nIF(OFFSET($G94,-$D104,$D104)+$E104>BU$5,IFERROR((OFFSET($G93,-$D104,$D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BT104))*IF(OFFSET($G94,-$D104,$D104)+$E104-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G95,-$D104,$D104)+$E104>BT$5,IFERROR(((OFFSET($G93,-$D104,$D104)-SUM($G104:BT104))*OFFSET($G100, -$D104, $D104)/(OFFSET($G94,-$D104,$D104))),0),OFFSET($G93,-$D104,$D104)-SUM($G104:BT104))*IF(OFFSET($G95,-$D104,$D104)+$E104-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D105)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>K$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:J105))*IF(OFFSET($G95,-$D105,$D105)+$E105-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>J$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:J105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:J105))*IF(OFFSET($G96,-$D105,$D105)+$E105-J$5>K$5-J$5, (K$5-J$5), 1)))","v":6.6531939888770015},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>L$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:K105))*IF(OFFSET($G95,-$D105,$D105)+$E105-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>K$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:K105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:K105))*IF(OFFSET($G96,-$D105,$D105)+$E105-K$5>L$5-K$5, (L$5-K$5), 1)))","v":3.3265969944385008},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>M$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:L105))*IF(OFFSET($G95,-$D105,$D105)+$E105-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>L$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:L105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:L105))*IF(OFFSET($G96,-$D105,$D105)+$E105-L$5>M$5-L$5, (M$5-L$5), 1)))","v":1.6632984972192499},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>N$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:M105))*IF(OFFSET($G95,-$D105,$D105)+$E105-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>M$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:M105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:M105))*IF(OFFSET($G96,-$D105,$D105)+$E105-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0.83164924860962497},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>O$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:N105))*IF(OFFSET($G95,-$D105,$D105)+$E105-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>N$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:N105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:N105))*IF(OFFSET($G96,-$D105,$D105)+$E105-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0.41582462430481293},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>P$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:O105))*IF(OFFSET($G95,-$D105,$D105)+$E105-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>O$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:O105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:O105))*IF(OFFSET($G96,-$D105,$D105)+$E105-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0.41582462430481293},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>Q$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:P105))*IF(OFFSET($G95,-$D105,$D105)+$E105-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>P$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:P105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:P105))*IF(OFFSET($G96,-$D105,$D105)+$E105-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>R$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:Q105))*IF(OFFSET($G95,-$D105,$D105)+$E105-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>Q$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:Q105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:Q105))*IF(OFFSET($G96,-$D105,$D105)+$E105-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>S$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:R105))*IF(OFFSET($G95,-$D105,$D105)+$E105-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>R$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:R105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:R105))*IF(OFFSET($G96,-$D105,$D105)+$E105-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>T$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:S105))*IF(OFFSET($G95,-$D105,$D105)+$E105-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>S$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:S105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:S105))*IF(OFFSET($G96,-$D105,$D105)+$E105-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>U$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:T105))*IF(OFFSET($G95,-$D105,$D105)+$E105-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>T$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:T105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:T105))*IF(OFFSET($G96,-$D105,$D105)+$E105-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>V$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:U105))*IF(OFFSET($G95,-$D105,$D105)+$E105-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>U$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:U105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:U105))*IF(OFFSET($G96,-$D105,$D105)+$E105-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>W$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:V105))*IF(OFFSET($G95,-$D105,$D105)+$E105-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>V$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:V105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:V105))*IF(OFFSET($G96,-$D105,$D105)+$E105-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>X$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:W105))*IF(OFFSET($G95,-$D105,$D105)+$E105-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>W$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:W105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:W105))*IF(OFFSET($G96,-$D105,$D105)+$E105-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>Y$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:X105))*IF(OFFSET($G95,-$D105,$D105)+$E105-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>X$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:X105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:X105))*IF(OFFSET($G96,-$D105,$D105)+$E105-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>Z$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:Y105))*IF(OFFSET($G95,-$D105,$D105)+$E105-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>Y$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:Y105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:Y105))*IF(OFFSET($G96,-$D105,$D105)+$E105-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AA$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:Z105))*IF(OFFSET($G95,-$D105,$D105)+$E105-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>Z$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:Z105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:Z105))*IF(OFFSET($G96,-$D105,$D105)+$E105-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AB$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AA105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AA$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AA105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AA105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AC$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AB105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AB$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AB105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AB105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AD$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AC105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AC$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AC105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AC105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AE$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AD105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AD$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AD105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AD105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AF$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AE105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AE$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AE105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AE105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AG$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AF105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AF$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AF105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AF105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AH$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AG105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AG$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AG105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AG105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AI$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AH105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AH$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AH105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AH105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AJ$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AI105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AI$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AI105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AI105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AK$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AJ105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AJ$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AJ105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AJ105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AL$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AK105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AK$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AK105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AK105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AM$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AL105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AL$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AL105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AL105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AN$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AM105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AM$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AM105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AM105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AO$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AN105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AN$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AN105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AN105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AP$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AO105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AO$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AO105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AO105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AQ$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AP105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AP$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AP105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AP105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AR$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AQ105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AQ$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AQ105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AQ105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AS$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AR105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AR$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AR105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AR105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AT$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AS105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AS$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AS105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AS105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AU$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AT105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AT$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AT105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AT105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AV$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AU105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AU$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AU105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AU105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AW$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AV105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AV$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AV105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AV105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AX$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AW105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AW$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AW105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AW105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AY$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AX105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AX$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AX105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AX105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>AZ$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AY105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AY$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AY105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AY105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BA$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AZ105))*IF(OFFSET($G95,-$D105,$D105)+$E105-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>AZ$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:AZ105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:AZ105))*IF(OFFSET($G96,-$D105,$D105)+$E105-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BB$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BA105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BA$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BA105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BA105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BC$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BB105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BB$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BB105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BB105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BD$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BC105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BC$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BC105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BC105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BE$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BD105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BD$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BD105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BD105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BF$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BE105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BE$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BE105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BE105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BG$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BF105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BF$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BF105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BF105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BH$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BG105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BG$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BG105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BG105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BI$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BH105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BH$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BH105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BH105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BJ$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BI105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BI$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BI105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BI105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BK$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BJ105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BJ$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BJ105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BJ105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BL$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BK105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BK$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BK105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BK105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BM$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BL105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BL$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BL105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BL105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BN$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BM105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BM$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BM105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BM105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BO$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BN105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BN$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BN105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BN105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BP$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BO105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BO$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BO105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BO105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BQ$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BP105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BP$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BP105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BP105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BR$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BQ105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BQ$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BQ105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BQ105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BS$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BR105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BR$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BR105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BR105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BT$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BS105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BS$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BS105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BS105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G95, -$D105, $D105)=\"n/a\",0,IF(OFFSET($G102, -$D105, $D105)=\"SL\",\nIF(OFFSET($G95,-$D105,$D105)+$E105>BU$5,IFERROR((OFFSET($G94,-$D105,$D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BT105))*IF(OFFSET($G95,-$D105,$D105)+$E105-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G96,-$D105,$D105)+$E105>BT$5,IFERROR(((OFFSET($G94,-$D105,$D105)-SUM($G105:BT105))*OFFSET($G101, -$D105, $D105)/(OFFSET($G95,-$D105,$D105))),0),OFFSET($G94,-$D105,$D105)-SUM($G105:BT105))*IF(OFFSET($G96,-$D105,$D105)+$E105-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D106)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>L$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:K106))*IF(OFFSET($G96,-$D106,$D106)+$E106-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>K$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:K106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:K106))*IF(OFFSET($G97,-$D106,$D106)+$E106-K$5>L$5-K$5, (L$5-K$5), 1)))","v":6.3611449052215381},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>M$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:L106))*IF(OFFSET($G96,-$D106,$D106)+$E106-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>L$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:L106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:L106))*IF(OFFSET($G97,-$D106,$D106)+$E106-L$5>M$5-L$5, (M$5-L$5), 1)))","v":3.180572452610769},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>N$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:M106))*IF(OFFSET($G96,-$D106,$D106)+$E106-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>M$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:M106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:M106))*IF(OFFSET($G97,-$D106,$D106)+$E106-M$5>N$5-M$5, (N$5-M$5), 1)))","v":1.5902862263053841},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>O$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:N106))*IF(OFFSET($G96,-$D106,$D106)+$E106-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>N$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:N106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:N106))*IF(OFFSET($G97,-$D106,$D106)+$E106-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0.79514311315269204},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>P$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:O106))*IF(OFFSET($G96,-$D106,$D106)+$E106-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>O$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:O106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:O106))*IF(OFFSET($G97,-$D106,$D106)+$E106-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0.39757155657634602},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>Q$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:P106))*IF(OFFSET($G96,-$D106,$D106)+$E106-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>P$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:P106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:P106))*IF(OFFSET($G97,-$D106,$D106)+$E106-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0.39757155657634513},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>R$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:Q106))*IF(OFFSET($G96,-$D106,$D106)+$E106-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>Q$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:Q106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:Q106))*IF(OFFSET($G97,-$D106,$D106)+$E106-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>S$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:R106))*IF(OFFSET($G96,-$D106,$D106)+$E106-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>R$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:R106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:R106))*IF(OFFSET($G97,-$D106,$D106)+$E106-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>T$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:S106))*IF(OFFSET($G96,-$D106,$D106)+$E106-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>S$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:S106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:S106))*IF(OFFSET($G97,-$D106,$D106)+$E106-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>U$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:T106))*IF(OFFSET($G96,-$D106,$D106)+$E106-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>T$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:T106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:T106))*IF(OFFSET($G97,-$D106,$D106)+$E106-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>V$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:U106))*IF(OFFSET($G96,-$D106,$D106)+$E106-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>U$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:U106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:U106))*IF(OFFSET($G97,-$D106,$D106)+$E106-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>W$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:V106))*IF(OFFSET($G96,-$D106,$D106)+$E106-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>V$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:V106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:V106))*IF(OFFSET($G97,-$D106,$D106)+$E106-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>X$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:W106))*IF(OFFSET($G96,-$D106,$D106)+$E106-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>W$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:W106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:W106))*IF(OFFSET($G97,-$D106,$D106)+$E106-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>Y$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:X106))*IF(OFFSET($G96,-$D106,$D106)+$E106-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>X$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:X106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:X106))*IF(OFFSET($G97,-$D106,$D106)+$E106-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>Z$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:Y106))*IF(OFFSET($G96,-$D106,$D106)+$E106-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>Y$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:Y106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:Y106))*IF(OFFSET($G97,-$D106,$D106)+$E106-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AA$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:Z106))*IF(OFFSET($G96,-$D106,$D106)+$E106-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>Z$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:Z106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:Z106))*IF(OFFSET($G97,-$D106,$D106)+$E106-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AB$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AA106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AA$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AA106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AA106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AC$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AB106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AB$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AB106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AB106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AD$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AC106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AC$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AC106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AC106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AE$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AD106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AD$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AD106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AD106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AF$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AE106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AE$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AE106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AE106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AG$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AF106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AF$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AF106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AF106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AH$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AG106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AG$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AG106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AG106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AI$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AH106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AH$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AH106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AH106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AJ$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AI106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AI$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AI106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AI106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AK$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AJ106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AJ$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AJ106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AJ106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AL$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AK106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AK$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AK106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AK106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AM$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AL106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AL$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AL106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AL106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AN$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AM106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AM$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AM106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AM106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AO$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AN106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AN$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AN106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AN106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AP$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AO106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AO$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AO106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AO106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AQ$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AP106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AP$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AP106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AP106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AR$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AQ106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AQ$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AQ106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AQ106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AS$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AR106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AR$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AR106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AR106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AT$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AS106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AS$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AS106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AS106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AU$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AT106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AT$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AT106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AT106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AV$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AU106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AU$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AU106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AU106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AW$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AV106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AV$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AV106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AV106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AX$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AW106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AW$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AW106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AW106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AY$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AX106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AX$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AX106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AX106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>AZ$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AY106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AY$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AY106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AY106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BA$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AZ106))*IF(OFFSET($G96,-$D106,$D106)+$E106-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>AZ$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:AZ106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:AZ106))*IF(OFFSET($G97,-$D106,$D106)+$E106-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BB$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BA106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BA$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BA106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BA106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BC$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BB106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BB$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BB106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BB106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BD$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BC106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BC$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BC106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BC106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BE$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BD106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BD$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BD106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BD106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BF$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BE106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BE$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BE106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BE106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BG$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BF106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BF$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BF106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BF106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BH$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BG106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BG$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BG106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BG106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BI$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BH106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BH$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BH106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BH106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BJ$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BI106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BI$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BI106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BI106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BK$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BJ106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BJ$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BJ106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BJ106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BL$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BK106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BK$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BK106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BK106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BM$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BL106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BL$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BL106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BL106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BN$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BM106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BM$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BM106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BM106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BO$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BN106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BN$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BN106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BN106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BP$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BO106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BO$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BO106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BO106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BQ$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BP106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BP$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BP106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BP106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BR$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BQ106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BQ$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BQ106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BQ106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BS$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BR106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BR$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BR106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BR106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BT$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BS106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BS$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BS106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BS106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D106, $D106)=\"n/a\",0,IF(OFFSET($G103, -$D106, $D106)=\"SL\",\nIF(OFFSET($G96,-$D106,$D106)+$E106>BU$5,IFERROR((OFFSET($G95,-$D106,$D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BT106))*IF(OFFSET($G96,-$D106,$D106)+$E106-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G97,-$D106,$D106)+$E106>BT$5,IFERROR(((OFFSET($G95,-$D106,$D106)-SUM($G106:BT106))*OFFSET($G102, -$D106, $D106)/(OFFSET($G96,-$D106,$D106))),0),OFFSET($G95,-$D106,$D106)-SUM($G106:BT106))*IF(OFFSET($G97,-$D106,$D106)+$E106-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D107)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>M$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:L107))*IF(OFFSET($G97,-$D107,$D107)+$E107-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>L$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:L107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:L107))*IF(OFFSET($G98,-$D107,$D107)+$E107-L$5>M$5-L$5, (M$5-L$5), 1)))","v":6.3494032729757324},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>N$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:M107))*IF(OFFSET($G97,-$D107,$D107)+$E107-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>M$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:M107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:M107))*IF(OFFSET($G98,-$D107,$D107)+$E107-M$5>N$5-M$5, (N$5-M$5), 1)))","v":3.1747016364878662},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>O$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:N107))*IF(OFFSET($G97,-$D107,$D107)+$E107-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>N$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:N107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:N107))*IF(OFFSET($G98,-$D107,$D107)+$E107-N$5>O$5-N$5, (O$5-N$5), 1)))","v":1.5873508182439329},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>P$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:O107))*IF(OFFSET($G97,-$D107,$D107)+$E107-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>O$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:O107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:O107))*IF(OFFSET($G98,-$D107,$D107)+$E107-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0.79367540912196599},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>Q$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:P107))*IF(OFFSET($G97,-$D107,$D107)+$E107-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>P$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:P107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:P107))*IF(OFFSET($G98,-$D107,$D107)+$E107-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0.39683770456098255},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>R$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:Q107))*IF(OFFSET($G97,-$D107,$D107)+$E107-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>Q$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:Q107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:Q107))*IF(OFFSET($G98,-$D107,$D107)+$E107-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0.39683770456098166},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>S$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:R107))*IF(OFFSET($G97,-$D107,$D107)+$E107-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>R$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:R107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:R107))*IF(OFFSET($G98,-$D107,$D107)+$E107-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>T$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:S107))*IF(OFFSET($G97,-$D107,$D107)+$E107-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>S$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:S107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:S107))*IF(OFFSET($G98,-$D107,$D107)+$E107-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>U$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:T107))*IF(OFFSET($G97,-$D107,$D107)+$E107-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>T$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:T107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:T107))*IF(OFFSET($G98,-$D107,$D107)+$E107-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>V$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:U107))*IF(OFFSET($G97,-$D107,$D107)+$E107-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>U$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:U107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:U107))*IF(OFFSET($G98,-$D107,$D107)+$E107-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>W$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:V107))*IF(OFFSET($G97,-$D107,$D107)+$E107-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>V$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:V107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:V107))*IF(OFFSET($G98,-$D107,$D107)+$E107-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>X$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:W107))*IF(OFFSET($G97,-$D107,$D107)+$E107-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>W$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:W107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:W107))*IF(OFFSET($G98,-$D107,$D107)+$E107-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>Y$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:X107))*IF(OFFSET($G97,-$D107,$D107)+$E107-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>X$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:X107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:X107))*IF(OFFSET($G98,-$D107,$D107)+$E107-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>Z$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:Y107))*IF(OFFSET($G97,-$D107,$D107)+$E107-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>Y$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:Y107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:Y107))*IF(OFFSET($G98,-$D107,$D107)+$E107-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AA$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:Z107))*IF(OFFSET($G97,-$D107,$D107)+$E107-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>Z$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:Z107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:Z107))*IF(OFFSET($G98,-$D107,$D107)+$E107-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AB$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AA107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AA$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AA107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AA107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AC$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AB107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AB$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AB107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AB107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AD$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AC107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AC$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AC107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AC107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AE$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AD107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AD$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AD107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AD107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AF$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AE107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AE$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AE107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AE107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AG$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AF107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AF$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AF107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AF107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AH$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AG107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AG$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AG107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AG107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AI$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AH107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AH$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AH107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AH107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AJ$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AI107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AI$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AI107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AI107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AK$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AJ107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AJ$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AJ107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AJ107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AL$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AK107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AK$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AK107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AK107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AM$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AL107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AL$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AL107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AL107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AN$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AM107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AM$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AM107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AM107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AO$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AN107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AN$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AN107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AN107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AP$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AO107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AO$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AO107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AO107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AQ$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AP107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AP$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AP107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AP107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AR$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AQ107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AQ$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AQ107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AQ107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AS$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AR107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AR$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AR107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AR107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AT$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AS107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AS$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AS107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AS107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AU$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AT107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AT$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AT107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AT107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AV$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AU107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AU$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AU107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AU107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AW$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AV107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AV$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AV107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AV107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AX$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AW107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AW$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AW107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AW107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AY$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AX107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AX$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AX107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AX107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>AZ$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AY107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AY$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AY107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AY107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BA$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AZ107))*IF(OFFSET($G97,-$D107,$D107)+$E107-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>AZ$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:AZ107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:AZ107))*IF(OFFSET($G98,-$D107,$D107)+$E107-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BB$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BA107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BA$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BA107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BA107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BC$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BB107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BB$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BB107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BB107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BD$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BC107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BC$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BC107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BC107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BE$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BD107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BD$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BD107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BD107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BF$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BE107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BE$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BE107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BE107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BG$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BF107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BF$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BF107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BF107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BH$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BG107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BG$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BG107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BG107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BI$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BH107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BH$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BH107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BH107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BJ$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BI107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BI$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BI107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BI107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BK$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BJ107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BJ$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BJ107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BJ107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BL$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BK107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BK$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BK107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BK107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BM$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BL107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BL$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BL107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BL107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BN$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BM107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BM$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BM107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BM107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BO$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BN107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BN$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BN107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BN107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BP$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BO107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BO$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BO107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BO107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BQ$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BP107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BP$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BP107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BP107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BR$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BQ107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BQ$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BQ107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BQ107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BS$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BR107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BR$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BR107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BR107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BT$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BS107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BS$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BS107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BS107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D107, $D107)=\"n/a\",0,IF(OFFSET($G104, -$D107, $D107)=\"SL\",\nIF(OFFSET($G97,-$D107,$D107)+$E107>BU$5,IFERROR((OFFSET($G96,-$D107,$D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BT107))*IF(OFFSET($G97,-$D107,$D107)+$E107-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G98,-$D107,$D107)+$E107>BT$5,IFERROR(((OFFSET($G96,-$D107,$D107)-SUM($G107:BT107))*OFFSET($G103, -$D107, $D107)/(OFFSET($G97,-$D107,$D107))),0),OFFSET($G96,-$D107,$D107)-SUM($G107:BT107))*IF(OFFSET($G98,-$D107,$D107)+$E107-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D103)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>I$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:H110))*IF(OFFSET($G96, -$D102, $D103)+$E103-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>H$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:H110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:H110))*IF(OFFSET($G97, -$D102, $D103)+$E103-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>J$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:I110))*IF(OFFSET($G96, -$D102, $D103)+$E103-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>I$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:I110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:I110))*IF(OFFSET($G97, -$D102, $D103)+$E103-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>K$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:J110))*IF(OFFSET($G96, -$D102, $D103)+$E103-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>J$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:J110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:J110))*IF(OFFSET($G97, -$D102, $D103)+$E103-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>L$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:K110))*IF(OFFSET($G96, -$D102, $D103)+$E103-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>K$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:K110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:K110))*IF(OFFSET($G97, -$D102, $D103)+$E103-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>M$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:L110))*IF(OFFSET($G96, -$D102, $D103)+$E103-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>L$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:L110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:L110))*IF(OFFSET($G97, -$D102, $D103)+$E103-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>N$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:M110))*IF(OFFSET($G96, -$D102, $D103)+$E103-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>M$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:M110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:M110))*IF(OFFSET($G97, -$D102, $D103)+$E103-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>O$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:N110))*IF(OFFSET($G96, -$D102, $D103)+$E103-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>N$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:N110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:N110))*IF(OFFSET($G97, -$D102, $D103)+$E103-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>P$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:O110))*IF(OFFSET($G96, -$D102, $D103)+$E103-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>O$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:O110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:O110))*IF(OFFSET($G97, -$D102, $D103)+$E103-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>Q$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:P110))*IF(OFFSET($G96, -$D102, $D103)+$E103-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>P$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:P110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:P110))*IF(OFFSET($G97, -$D102, $D103)+$E103-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>R$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:Q110))*IF(OFFSET($G96, -$D102, $D103)+$E103-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>Q$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:Q110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:Q110))*IF(OFFSET($G97, -$D102, $D103)+$E103-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>S$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:R110))*IF(OFFSET($G96, -$D102, $D103)+$E103-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>R$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:R110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:R110))*IF(OFFSET($G97, -$D102, $D103)+$E103-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>T$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:S110))*IF(OFFSET($G96, -$D102, $D103)+$E103-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>S$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:S110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:S110))*IF(OFFSET($G97, -$D102, $D103)+$E103-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>U$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:T110))*IF(OFFSET($G96, -$D102, $D103)+$E103-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>T$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:T110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:T110))*IF(OFFSET($G97, -$D102, $D103)+$E103-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>V$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:U110))*IF(OFFSET($G96, -$D102, $D103)+$E103-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>U$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:U110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:U110))*IF(OFFSET($G97, -$D102, $D103)+$E103-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>W$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:V110))*IF(OFFSET($G96, -$D102, $D103)+$E103-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>V$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:V110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:V110))*IF(OFFSET($G97, -$D102, $D103)+$E103-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>X$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:W110))*IF(OFFSET($G96, -$D102, $D103)+$E103-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>W$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:W110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:W110))*IF(OFFSET($G97, -$D102, $D103)+$E103-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>Y$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:X110))*IF(OFFSET($G96, -$D102, $D103)+$E103-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>X$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:X110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:X110))*IF(OFFSET($G97, -$D102, $D103)+$E103-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>Z$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:Y110))*IF(OFFSET($G96, -$D102, $D103)+$E103-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>Y$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:Y110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:Y110))*IF(OFFSET($G97, -$D102, $D103)+$E103-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AA$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:Z110))*IF(OFFSET($G96, -$D102, $D103)+$E103-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>Z$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:Z110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:Z110))*IF(OFFSET($G97, -$D102, $D103)+$E103-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AB$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AA110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AA$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AA110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AA110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AC$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AB110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AB$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AB110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AB110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AD$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AC110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AC$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AC110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AC110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AE$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AD110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AD$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AD110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AD110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AF$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AE110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AE$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AE110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AE110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AG$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AF110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AF$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AF110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AF110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AH$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AG110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AG$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AG110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AG110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AI$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AH110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AH$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AH110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AH110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AJ$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AI110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AI$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AI110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AI110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AK$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AJ110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AJ$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AJ110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AJ110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AL$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AK110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AK$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AK110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AK110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AM$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AL110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AL$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AL110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AL110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AN$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AM110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AM$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AM110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AM110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AO$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AN110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AN$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AN110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AN110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AP$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AO110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AO$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AO110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AO110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AQ$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AP110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AP$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AP110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AP110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AR$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AQ110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AQ$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AQ110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AQ110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AS$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AR110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AR$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AR110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AR110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AT$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AS110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AS$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AS110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AS110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AU$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AT110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AT$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AT110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AT110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AV$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AU110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AU$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AU110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AU110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AW$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AV110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AV$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AV110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AV110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AX$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AW110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AW$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AW110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AW110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AY$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AX110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AX$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AX110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AX110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>AZ$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AY110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AY$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AY110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AY110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BA$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:AZ110))*IF(OFFSET($G96, -$D102, $D103)+$E103-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>AZ$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:AZ110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:AZ110))*IF(OFFSET($G97, -$D102, $D103)+$E103-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BB$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BA110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BA$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BA110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BA110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BC$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BB110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BB$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BB110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BB110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BD$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BC110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BC$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BC110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BC110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BE$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BD110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BD$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BD110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BD110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BF$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BE110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BE$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BE110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BE110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BG$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BF110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BF$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BF110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BF110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BH$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BG110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BG$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BG110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BG110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BI$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BH110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BH$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BH110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BH110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BJ$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BI110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BI$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BI110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BI110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BK$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BJ110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BJ$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BJ110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BJ110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BL$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BK110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BK$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BK110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BK110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BM$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BL110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BL$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BL110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BL110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BN$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BM110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BM$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BM110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BM110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BO$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BN110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BN$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BN110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BN110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BP$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BO110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BO$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BO110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BO110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BQ$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BP110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BP$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BP110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BP110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BR$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BQ110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BQ$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BQ110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BQ110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BS$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BR110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BR$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BR110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BR110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BT$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BS110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BS$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BS110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BS110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G96, -$D102, $D103)=\"n/a\", 0, IF(OFFSET($G99, -$D102, $D103)=\"SL\",\nIF(OFFSET($G96, -$D102, $D103)+$E103>BU$5, IFERROR((OFFSET($G95, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))), 0), OFFSET($G95, -$D102, $D103)-SUM($G110:BT110))*IF(OFFSET($G96, -$D102, $D103)+$E103-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G97, -$D102, $D103)+$E103>BT$5, IFERROR(((OFFSET($G95, -$D102, $D103)-SUM($G110:BT110))*OFFSET($G98, -$D102, $D103)/(OFFSET($G96, -$D102, $D103))),0), OFFSET($G95, -$D102, $D103)-SUM($G110:BT110))*IF(OFFSET($G97, -$D102, $D103)+$E103-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D104)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>J$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:I111))*IF(OFFSET($G97, -$D103, $D104)+$E104-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>I$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:I111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:I111))*IF(OFFSET($G98, -$D103, $D104)+$E104-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>K$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:J111))*IF(OFFSET($G97, -$D103, $D104)+$E104-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>J$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:J111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:J111))*IF(OFFSET($G98, -$D103, $D104)+$E104-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>L$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:K111))*IF(OFFSET($G97, -$D103, $D104)+$E104-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>K$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:K111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:K111))*IF(OFFSET($G98, -$D103, $D104)+$E104-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>M$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:L111))*IF(OFFSET($G97, -$D103, $D104)+$E104-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>L$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:L111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:L111))*IF(OFFSET($G98, -$D103, $D104)+$E104-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>N$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:M111))*IF(OFFSET($G97, -$D103, $D104)+$E104-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>M$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:M111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:M111))*IF(OFFSET($G98, -$D103, $D104)+$E104-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>O$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:N111))*IF(OFFSET($G97, -$D103, $D104)+$E104-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>N$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:N111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:N111))*IF(OFFSET($G98, -$D103, $D104)+$E104-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>P$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:O111))*IF(OFFSET($G97, -$D103, $D104)+$E104-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>O$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:O111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:O111))*IF(OFFSET($G98, -$D103, $D104)+$E104-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>Q$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:P111))*IF(OFFSET($G97, -$D103, $D104)+$E104-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>P$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:P111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:P111))*IF(OFFSET($G98, -$D103, $D104)+$E104-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>R$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:Q111))*IF(OFFSET($G97, -$D103, $D104)+$E104-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>Q$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:Q111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:Q111))*IF(OFFSET($G98, -$D103, $D104)+$E104-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>S$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:R111))*IF(OFFSET($G97, -$D103, $D104)+$E104-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>R$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:R111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:R111))*IF(OFFSET($G98, -$D103, $D104)+$E104-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>T$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:S111))*IF(OFFSET($G97, -$D103, $D104)+$E104-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>S$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:S111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:S111))*IF(OFFSET($G98, -$D103, $D104)+$E104-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>U$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:T111))*IF(OFFSET($G97, -$D103, $D104)+$E104-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>T$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:T111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:T111))*IF(OFFSET($G98, -$D103, $D104)+$E104-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>V$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:U111))*IF(OFFSET($G97, -$D103, $D104)+$E104-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>U$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:U111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:U111))*IF(OFFSET($G98, -$D103, $D104)+$E104-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>W$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:V111))*IF(OFFSET($G97, -$D103, $D104)+$E104-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>V$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:V111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:V111))*IF(OFFSET($G98, -$D103, $D104)+$E104-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>X$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:W111))*IF(OFFSET($G97, -$D103, $D104)+$E104-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>W$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:W111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:W111))*IF(OFFSET($G98, -$D103, $D104)+$E104-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>Y$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:X111))*IF(OFFSET($G97, -$D103, $D104)+$E104-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>X$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:X111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:X111))*IF(OFFSET($G98, -$D103, $D104)+$E104-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>Z$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:Y111))*IF(OFFSET($G97, -$D103, $D104)+$E104-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>Y$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:Y111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:Y111))*IF(OFFSET($G98, -$D103, $D104)+$E104-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AA$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:Z111))*IF(OFFSET($G97, -$D103, $D104)+$E104-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>Z$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:Z111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:Z111))*IF(OFFSET($G98, -$D103, $D104)+$E104-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AB$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AA111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AA$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AA111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AA111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AC$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AB111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AB$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AB111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AB111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AD$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AC111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AC$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AC111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AC111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AE$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AD111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AD$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AD111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AD111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AF$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AE111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AE$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AE111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AE111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AG$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AF111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AF$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AF111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AF111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AH$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AG111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AG$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AG111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AG111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AI$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AH111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AH$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AH111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AH111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AJ$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AI111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AI$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AI111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AI111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AK$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AJ111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AJ$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AJ111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AJ111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AL$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AK111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AK$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AK111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AK111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AM$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AL111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AL$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AL111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AL111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AN$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AM111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AM$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AM111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AM111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AO$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AN111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AN$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AN111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AN111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AP$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AO111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AO$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AO111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AO111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AQ$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AP111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AP$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AP111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AP111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AR$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AQ111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AQ$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AQ111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AQ111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AS$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AR111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AR$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AR111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AR111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AT$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AS111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AS$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AS111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AS111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AU$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AT111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AT$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AT111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AT111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AV$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AU111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AU$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AU111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AU111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AW$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AV111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AV$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AV111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AV111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AX$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AW111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AW$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AW111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AW111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AY$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AX111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AX$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AX111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AX111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>AZ$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AY111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AY$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AY111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AY111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BA$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:AZ111))*IF(OFFSET($G97, -$D103, $D104)+$E104-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>AZ$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:AZ111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:AZ111))*IF(OFFSET($G98, -$D103, $D104)+$E104-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BB$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BA111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BA$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BA111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BA111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BC$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BB111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BB$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BB111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BB111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BD$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BC111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BC$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BC111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BC111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BE$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BD111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BD$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BD111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BD111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BF$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BE111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BE$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BE111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BE111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BG$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BF111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BF$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BF111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BF111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BH$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BG111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BG$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BG111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BG111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BI$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BH111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BH$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BH111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BH111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BJ$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BI111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BI$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BI111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BI111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BK$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BJ111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BJ$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BJ111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BJ111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BL$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BK111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BK$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BK111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BK111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BM$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BL111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BL$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BL111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BL111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BN$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BM111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BM$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BM111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BM111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BO$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BN111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BN$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BN111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BN111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BP$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BO111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BO$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BO111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BO111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BQ$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BP111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BP$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BP111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BP111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BR$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BQ111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BQ$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BQ111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BQ111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BS$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BR111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BR$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BR111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BR111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BT$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BS111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BS$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BS111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BS111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G97, -$D103, $D104)=\"n/a\", 0, IF(OFFSET($G100, -$D103, $D104)=\"SL\",\nIF(OFFSET($G97, -$D103, $D104)+$E104>BU$5, IFERROR((OFFSET($G96, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))), 0), OFFSET($G96, -$D103, $D104)-SUM($G111:BT111))*IF(OFFSET($G97, -$D103, $D104)+$E104-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G98, -$D103, $D104)+$E104>BT$5, IFERROR(((OFFSET($G96, -$D103, $D104)-SUM($G111:BT111))*OFFSET($G99, -$D103, $D104)/(OFFSET($G97, -$D103, $D104))),0), OFFSET($G96, -$D103, $D104)-SUM($G111:BT111))*IF(OFFSET($G98, -$D103, $D104)+$E104-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D105)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>K$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:J112))*IF(OFFSET($G98, -$D104, $D105)+$E105-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>J$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:J112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:J112))*IF(OFFSET($G99, -$D104, $D105)+$E105-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>L$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:K112))*IF(OFFSET($G98, -$D104, $D105)+$E105-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>K$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:K112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:K112))*IF(OFFSET($G99, -$D104, $D105)+$E105-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>M$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:L112))*IF(OFFSET($G98, -$D104, $D105)+$E105-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>L$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:L112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:L112))*IF(OFFSET($G99, -$D104, $D105)+$E105-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>N$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:M112))*IF(OFFSET($G98, -$D104, $D105)+$E105-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>M$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:M112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:M112))*IF(OFFSET($G99, -$D104, $D105)+$E105-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>O$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:N112))*IF(OFFSET($G98, -$D104, $D105)+$E105-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>N$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:N112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:N112))*IF(OFFSET($G99, -$D104, $D105)+$E105-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>P$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:O112))*IF(OFFSET($G98, -$D104, $D105)+$E105-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>O$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:O112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:O112))*IF(OFFSET($G99, -$D104, $D105)+$E105-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>Q$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:P112))*IF(OFFSET($G98, -$D104, $D105)+$E105-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>P$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:P112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:P112))*IF(OFFSET($G99, -$D104, $D105)+$E105-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>R$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:Q112))*IF(OFFSET($G98, -$D104, $D105)+$E105-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>Q$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:Q112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:Q112))*IF(OFFSET($G99, -$D104, $D105)+$E105-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>S$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:R112))*IF(OFFSET($G98, -$D104, $D105)+$E105-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>R$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:R112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:R112))*IF(OFFSET($G99, -$D104, $D105)+$E105-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>T$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:S112))*IF(OFFSET($G98, -$D104, $D105)+$E105-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>S$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:S112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:S112))*IF(OFFSET($G99, -$D104, $D105)+$E105-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>U$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:T112))*IF(OFFSET($G98, -$D104, $D105)+$E105-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>T$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:T112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:T112))*IF(OFFSET($G99, -$D104, $D105)+$E105-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>V$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:U112))*IF(OFFSET($G98, -$D104, $D105)+$E105-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>U$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:U112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:U112))*IF(OFFSET($G99, -$D104, $D105)+$E105-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>W$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:V112))*IF(OFFSET($G98, -$D104, $D105)+$E105-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>V$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:V112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:V112))*IF(OFFSET($G99, -$D104, $D105)+$E105-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>X$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:W112))*IF(OFFSET($G98, -$D104, $D105)+$E105-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>W$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:W112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:W112))*IF(OFFSET($G99, -$D104, $D105)+$E105-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>Y$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:X112))*IF(OFFSET($G98, -$D104, $D105)+$E105-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>X$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:X112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:X112))*IF(OFFSET($G99, -$D104, $D105)+$E105-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>Z$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:Y112))*IF(OFFSET($G98, -$D104, $D105)+$E105-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>Y$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:Y112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:Y112))*IF(OFFSET($G99, -$D104, $D105)+$E105-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AA$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:Z112))*IF(OFFSET($G98, -$D104, $D105)+$E105-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>Z$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:Z112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:Z112))*IF(OFFSET($G99, -$D104, $D105)+$E105-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AB$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AA112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AA$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AA112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AA112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AC$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AB112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AB$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AB112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AB112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AD$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AC112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AC$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AC112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AC112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AE$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AD112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AD$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AD112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AD112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AF$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AE112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AE$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AE112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AE112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AG$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AF112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AF$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AF112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AF112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AH$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AG112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AG$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AG112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AG112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AI$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AH112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AH$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AH112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AH112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AJ$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AI112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AI$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AI112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AI112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AK$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AJ112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AJ$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AJ112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AJ112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AL$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AK112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AK$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AK112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AK112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AM$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AL112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AL$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AL112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AL112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AN$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AM112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AM$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AM112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AM112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AO$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AN112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AN$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AN112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AN112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AP$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AO112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AO$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AO112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AO112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AQ$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AP112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AP$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AP112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AP112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AR$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AQ112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AQ$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AQ112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AQ112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AS$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AR112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AR$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AR112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AR112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AT$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AS112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AS$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AS112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AS112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AU$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AT112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AT$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AT112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AT112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AV$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AU112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AU$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AU112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AU112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AW$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AV112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AV$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AV112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AV112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AX$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AW112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AW$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AW112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AW112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AY$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AX112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AX$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AX112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AX112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>AZ$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AY112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AY$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AY112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AY112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BA$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:AZ112))*IF(OFFSET($G98, -$D104, $D105)+$E105-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>AZ$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:AZ112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:AZ112))*IF(OFFSET($G99, -$D104, $D105)+$E105-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BB$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BA112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BA$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BA112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BA112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BC$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BB112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BB$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BB112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BB112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BD$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BC112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BC$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BC112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BC112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BE$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BD112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BD$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BD112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BD112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BF$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BE112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BE$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BE112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BE112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BG$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BF112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BF$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BF112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BF112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BH$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BG112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BG$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BG112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BG112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BI$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BH112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BH$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BH112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BH112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BJ$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BI112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BI$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BI112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BI112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BK$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BJ112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BJ$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BJ112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BJ112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BL$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BK112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BK$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BK112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BK112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BM$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BL112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BL$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BL112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BL112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BN$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BM112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BM$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BM112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BM112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BO$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BN112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BN$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BN112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BN112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BP$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BO112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BO$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BO112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BO112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BQ$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BP112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BP$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BP112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BP112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BR$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BQ112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BQ$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BQ112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BQ112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BS$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BR112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BR$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BR112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BR112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BT$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BS112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BS$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BS112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BS112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G98, -$D104, $D105)=\"n/a\", 0, IF(OFFSET($G101, -$D104, $D105)=\"SL\",\nIF(OFFSET($G98, -$D104, $D105)+$E105>BU$5, IFERROR((OFFSET($G97, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))), 0), OFFSET($G97, -$D104, $D105)-SUM($G112:BT112))*IF(OFFSET($G98, -$D104, $D105)+$E105-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G99, -$D104, $D105)+$E105>BT$5, IFERROR(((OFFSET($G97, -$D104, $D105)-SUM($G112:BT112))*OFFSET($G100, -$D104, $D105)/(OFFSET($G98, -$D104, $D105))),0), OFFSET($G97, -$D104, $D105)-SUM($G112:BT112))*IF(OFFSET($G99, -$D104, $D105)+$E105-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D106)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>L$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:K113))*IF(OFFSET($G99, -$D105, $D106)+$E106-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>K$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:K113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:K113))*IF(OFFSET($G100, -$D105, $D106)+$E106-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>M$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:L113))*IF(OFFSET($G99, -$D105, $D106)+$E106-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>L$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:L113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:L113))*IF(OFFSET($G100, -$D105, $D106)+$E106-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>N$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:M113))*IF(OFFSET($G99, -$D105, $D106)+$E106-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>M$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:M113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:M113))*IF(OFFSET($G100, -$D105, $D106)+$E106-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>O$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:N113))*IF(OFFSET($G99, -$D105, $D106)+$E106-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>N$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:N113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:N113))*IF(OFFSET($G100, -$D105, $D106)+$E106-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>P$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:O113))*IF(OFFSET($G99, -$D105, $D106)+$E106-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>O$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:O113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:O113))*IF(OFFSET($G100, -$D105, $D106)+$E106-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>Q$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:P113))*IF(OFFSET($G99, -$D105, $D106)+$E106-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>P$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:P113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:P113))*IF(OFFSET($G100, -$D105, $D106)+$E106-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>R$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:Q113))*IF(OFFSET($G99, -$D105, $D106)+$E106-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>Q$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:Q113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:Q113))*IF(OFFSET($G100, -$D105, $D106)+$E106-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>S$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:R113))*IF(OFFSET($G99, -$D105, $D106)+$E106-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>R$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:R113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:R113))*IF(OFFSET($G100, -$D105, $D106)+$E106-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>T$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:S113))*IF(OFFSET($G99, -$D105, $D106)+$E106-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>S$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:S113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:S113))*IF(OFFSET($G100, -$D105, $D106)+$E106-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>U$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:T113))*IF(OFFSET($G99, -$D105, $D106)+$E106-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>T$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:T113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:T113))*IF(OFFSET($G100, -$D105, $D106)+$E106-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>V$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:U113))*IF(OFFSET($G99, -$D105, $D106)+$E106-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>U$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:U113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:U113))*IF(OFFSET($G100, -$D105, $D106)+$E106-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>W$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:V113))*IF(OFFSET($G99, -$D105, $D106)+$E106-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>V$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:V113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:V113))*IF(OFFSET($G100, -$D105, $D106)+$E106-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>X$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:W113))*IF(OFFSET($G99, -$D105, $D106)+$E106-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>W$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:W113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:W113))*IF(OFFSET($G100, -$D105, $D106)+$E106-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>Y$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:X113))*IF(OFFSET($G99, -$D105, $D106)+$E106-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>X$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:X113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:X113))*IF(OFFSET($G100, -$D105, $D106)+$E106-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>Z$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:Y113))*IF(OFFSET($G99, -$D105, $D106)+$E106-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>Y$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:Y113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:Y113))*IF(OFFSET($G100, -$D105, $D106)+$E106-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AA$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:Z113))*IF(OFFSET($G99, -$D105, $D106)+$E106-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>Z$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:Z113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:Z113))*IF(OFFSET($G100, -$D105, $D106)+$E106-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AB$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AA113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AA$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AA113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AA113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AC$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AB113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AB$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AB113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AB113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AD$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AC113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AC$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AC113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AC113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AE$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AD113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AD$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AD113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AD113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AF$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AE113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AE$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AE113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AE113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AG$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AF113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AF$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AF113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AF113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AH$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AG113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AG$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AG113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AG113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AI$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AH113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AH$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AH113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AH113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AJ$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AI113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AI$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AI113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AI113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AK$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AJ113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AJ$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AJ113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AJ113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AL$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AK113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AK$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AK113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AK113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AM$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AL113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AL$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AL113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AL113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AN$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AM113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AM$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AM113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AM113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AO$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AN113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AN$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AN113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AN113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AP$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AO113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AO$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AO113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AO113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AQ$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AP113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AP$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AP113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AP113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AR$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AQ113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AQ$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AQ113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AQ113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AS$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AR113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AR$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AR113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AR113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AT$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AS113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AS$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AS113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AS113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AU$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AT113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AT$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AT113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AT113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AV$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AU113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AU$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AU113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AU113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AW$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AV113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AV$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AV113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AV113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AX$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AW113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AW$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AW113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AW113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AY$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AX113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AX$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AX113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AX113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>AZ$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AY113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AY$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AY113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AY113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BA$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:AZ113))*IF(OFFSET($G99, -$D105, $D106)+$E106-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>AZ$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:AZ113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:AZ113))*IF(OFFSET($G100, -$D105, $D106)+$E106-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BB$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BA113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BA$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BA113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BA113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BC$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BB113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BB$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BB113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BB113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BD$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BC113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BC$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BC113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BC113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BE$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BD113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BD$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BD113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BD113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BF$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BE113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BE$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BE113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BE113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BG$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BF113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BF$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BF113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BF113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BH$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BG113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BG$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BG113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BG113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BI$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BH113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BH$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BH113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BH113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BJ$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BI113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BI$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BI113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BI113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BK$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BJ113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BJ$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BJ113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BJ113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BL$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BK113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BK$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BK113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BK113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BM$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BL113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BL$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BL113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BL113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BN$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BM113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BM$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BM113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BM113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BO$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BN113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BN$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BN113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BN113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BP$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BO113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BO$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BO113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BO113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BQ$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BP113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BP$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BP113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BP113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BR$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BQ113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BQ$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BQ113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BQ113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BS$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BR113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BR$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BR113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BR113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BT$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BS113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BS$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BS113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BS113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G99, -$D105, $D106)=\"n/a\", 0, IF(OFFSET($G102, -$D105, $D106)=\"SL\",\nIF(OFFSET($G99, -$D105, $D106)+$E106>BU$5, IFERROR((OFFSET($G98, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))), 0), OFFSET($G98, -$D105, $D106)-SUM($G113:BT113))*IF(OFFSET($G99, -$D105, $D106)+$E106-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G100, -$D105, $D106)+$E106>BT$5, IFERROR(((OFFSET($G98, -$D105, $D106)-SUM($G113:BT113))*OFFSET($G101, -$D105, $D106)/(OFFSET($G99, -$D105, $D106))),0), OFFSET($G98, -$D105, $D106)-SUM($G113:BT113))*IF(OFFSET($G100, -$D105, $D106)+$E106-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D107)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>M$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:L114))*IF(OFFSET($G100, -$D106, $D107)+$E107-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>L$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:L114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:L114))*IF(OFFSET($G101, -$D106, $D107)+$E107-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>N$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:M114))*IF(OFFSET($G100, -$D106, $D107)+$E107-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>M$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:M114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:M114))*IF(OFFSET($G101, -$D106, $D107)+$E107-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>O$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:N114))*IF(OFFSET($G100, -$D106, $D107)+$E107-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>N$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:N114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:N114))*IF(OFFSET($G101, -$D106, $D107)+$E107-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>P$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:O114))*IF(OFFSET($G100, -$D106, $D107)+$E107-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>O$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:O114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:O114))*IF(OFFSET($G101, -$D106, $D107)+$E107-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>Q$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:P114))*IF(OFFSET($G100, -$D106, $D107)+$E107-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>P$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:P114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:P114))*IF(OFFSET($G101, -$D106, $D107)+$E107-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>R$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:Q114))*IF(OFFSET($G100, -$D106, $D107)+$E107-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>Q$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:Q114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:Q114))*IF(OFFSET($G101, -$D106, $D107)+$E107-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>S$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:R114))*IF(OFFSET($G100, -$D106, $D107)+$E107-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>R$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:R114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:R114))*IF(OFFSET($G101, -$D106, $D107)+$E107-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>T$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:S114))*IF(OFFSET($G100, -$D106, $D107)+$E107-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>S$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:S114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:S114))*IF(OFFSET($G101, -$D106, $D107)+$E107-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>U$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:T114))*IF(OFFSET($G100, -$D106, $D107)+$E107-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>T$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:T114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:T114))*IF(OFFSET($G101, -$D106, $D107)+$E107-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>V$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:U114))*IF(OFFSET($G100, -$D106, $D107)+$E107-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>U$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:U114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:U114))*IF(OFFSET($G101, -$D106, $D107)+$E107-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>W$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:V114))*IF(OFFSET($G100, -$D106, $D107)+$E107-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>V$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:V114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:V114))*IF(OFFSET($G101, -$D106, $D107)+$E107-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>X$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:W114))*IF(OFFSET($G100, -$D106, $D107)+$E107-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>W$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:W114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:W114))*IF(OFFSET($G101, -$D106, $D107)+$E107-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>Y$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:X114))*IF(OFFSET($G100, -$D106, $D107)+$E107-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>X$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:X114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:X114))*IF(OFFSET($G101, -$D106, $D107)+$E107-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>Z$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:Y114))*IF(OFFSET($G100, -$D106, $D107)+$E107-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>Y$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:Y114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:Y114))*IF(OFFSET($G101, -$D106, $D107)+$E107-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AA$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:Z114))*IF(OFFSET($G100, -$D106, $D107)+$E107-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>Z$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:Z114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:Z114))*IF(OFFSET($G101, -$D106, $D107)+$E107-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AB$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AA114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AA$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AA114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AA114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AC$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AB114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AB$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AB114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AB114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AD$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AC114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AC$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AC114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AC114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AE$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AD114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AD$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AD114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AD114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AF$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AE114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AE$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AE114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AE114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AG$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AF114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AF$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AF114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AF114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AH$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AG114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AG$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AG114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AG114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AI$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AH114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AH$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AH114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AH114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AJ$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AI114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AI$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AI114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AI114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AK$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AJ114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AJ$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AJ114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AJ114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AL$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AK114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AK$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AK114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AK114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AM$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AL114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AL$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AL114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AL114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AN$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AM114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AM$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AM114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AM114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AO$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AN114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AN$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AN114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AN114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AP$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AO114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AO$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AO114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AO114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AQ$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AP114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AP$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AP114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AP114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AR$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AQ114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AQ$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AQ114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AQ114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AS$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AR114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AR$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AR114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AR114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AT$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AS114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AS$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AS114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AS114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AU$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AT114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AT$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AT114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AT114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AV$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AU114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AU$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AU114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AU114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AW$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AV114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AV$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AV114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AV114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AX$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AW114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AW$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AW114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AW114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AY$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AX114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AX$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AX114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AX114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>AZ$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AY114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AY$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AY114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AY114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BA$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:AZ114))*IF(OFFSET($G100, -$D106, $D107)+$E107-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>AZ$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:AZ114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:AZ114))*IF(OFFSET($G101, -$D106, $D107)+$E107-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BB$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BA114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BA$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BA114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BA114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BC$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BB114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BB$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BB114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BB114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BD$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BC114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BC$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BC114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BC114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BE$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BD114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BD$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BD114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BD114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BF$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BE114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BE$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BE114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BE114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BG$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BF114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BF$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BF114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BF114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BH$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BG114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BG$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BG114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BG114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BI$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BH114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BH$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BH114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BH114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BJ$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BI114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BI$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BI114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BI114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BK$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BJ114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BJ$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BJ114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BJ114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BL$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BK114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BK$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BK114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BK114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BM$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BL114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BL$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BL114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BL114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BN$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BM114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BM$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BM114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BM114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BO$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BN114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BN$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BN114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BN114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BP$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BO114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BO$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BO114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BO114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BQ$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BP114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BP$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BP114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BP114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BR$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BQ114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BQ$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BQ114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BQ114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BS$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BR114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BR$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BR114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BR114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BT$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BS114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BS$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BS114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BS114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G100, -$D106, $D107)=\"n/a\", 0, IF(OFFSET($G103, -$D106, $D107)=\"SL\",\nIF(OFFSET($G100, -$D106, $D107)+$E107>BU$5, IFERROR((OFFSET($G99, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))), 0), OFFSET($G99, -$D106, $D107)-SUM($G114:BT114))*IF(OFFSET($G100, -$D106, $D107)+$E107-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G101, -$D106, $D107)+$E107>BT$5, IFERROR(((OFFSET($G99, -$D106, $D107)-SUM($G114:BT114))*OFFSET($G102, -$D106, $D107)/(OFFSET($G100, -$D106, $D107))),0), OFFSET($G99, -$D106, $D107)-SUM($G114:BT114))*IF(OFFSET($G101, -$D106, $D107)+$E107-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F90&\" - tax depreciation\"","v":"Non-network general assets - IT - tax depreciation"},null,{"$f":"SUM(H102:H115)+H94","v":40.01667717501833},42.314861758418303,45.707910149256804,17.74635715984418,11.167060855527682,11.724795778771094,5.9195819552883506,3.0068952677813048,1.6070715900031249,0.79440926113732768,0.39683770456098166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN102:AN115)+AN94","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,{"$f":"SUM(BT102:BT115)+BT94","v":0},{"$f":"SUM(BU102:BU115)+BU94","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E119","v":"Asset class 5"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E119, 'TAB input'!$D$18:$D$67, 0))","v":"Non-network general assets - Other"}]
[null,null,null,null,{"$f":"E91+1","v":5},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E119)","v":26.208296607302429},{"$f":"INDEX('TAB input'!H$18:H$67, $E119)-INDEX('TAB input'!H$72:H$121, $E119)-INDEX('TAB input'!H$126:H$175, $E119)","v":0.34651367342242467},{"$f":"INDEX('TAB input'!I$18:I$67, $E119)-INDEX('TAB input'!I$72:I$121, $E119)-INDEX('TAB input'!I$126:I$175, $E119)","v":1.1526264252991887},{"$f":"INDEX('TAB input'!J$18:J$67, $E119)-INDEX('TAB input'!J$72:J$121, $E119)-INDEX('TAB input'!J$126:J$175, $E119)","v":2.8822978790027149},{"$f":"INDEX('TAB input'!K$18:K$67, $E119)-INDEX('TAB input'!K$72:K$121, $E119)-INDEX('TAB input'!K$126:K$175, $E119)","v":0.95493608707840272},{"$f":"INDEX('TAB input'!L$18:L$67, $E119)-INDEX('TAB input'!L$72:L$121, $E119)-INDEX('TAB input'!L$126:L$175, $E119)","v":10.794609520510885},{"$f":"INDEX('TAB input'!M$18:M$67, $E119)-INDEX('TAB input'!M$72:M$121, $E119)-INDEX('TAB input'!M$126:M$175, $E119)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E119)-INDEX('TAB input'!N$72:N$121, $E119)-INDEX('TAB input'!N$126:N$175, $E119)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E119)-INDEX('TAB input'!O$72:O$121, $E119)-INDEX('TAB input'!O$126:O$175, $E119)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E119)-INDEX('TAB input'!P$72:P$121, $E119)-INDEX('TAB input'!P$126:P$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E119)-INDEX('TAB input'!Q$72:Q$121, $E119)-INDEX('TAB input'!Q$126:Q$175, $E119)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E119)-INDEX('TAB input'!R$72:R$121, $E119)-INDEX('TAB input'!R$126:R$175, $E119)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E119)-INDEX('TAB input'!S$72:S$121, $E119)-INDEX('TAB input'!S$126:S$175, $E119)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E119)-INDEX('TAB input'!T$72:T$121, $E119)-INDEX('TAB input'!T$126:T$175, $E119)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E119)-INDEX('TAB input'!U$72:U$121, $E119)-INDEX('TAB input'!U$126:U$175, $E119)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E119)-INDEX('TAB input'!V$72:V$121, $E119)-INDEX('TAB input'!V$126:V$175, $E119)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E119)-INDEX('TAB input'!W$72:W$121, $E119)-INDEX('TAB input'!W$126:W$175, $E119)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E119)-INDEX('TAB input'!X$72:X$121, $E119)-INDEX('TAB input'!X$126:X$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E119)-INDEX('TAB input'!Y$72:Y$121, $E119)-INDEX('TAB input'!Y$126:Y$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E119)-INDEX('TAB input'!Z$72:Z$121, $E119)-INDEX('TAB input'!Z$126:Z$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E119)-INDEX('TAB input'!AA$72:AA$121, $E119)-INDEX('TAB input'!AA$126:AA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E119)-INDEX('TAB input'!AB$72:AB$121, $E119)-INDEX('TAB input'!AB$126:AB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E119)-INDEX('TAB input'!AC$72:AC$121, $E119)-INDEX('TAB input'!AC$126:AC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E119)-INDEX('TAB input'!AD$72:AD$121, $E119)-INDEX('TAB input'!AD$126:AD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E119)-INDEX('TAB input'!AE$72:AE$121, $E119)-INDEX('TAB input'!AE$126:AE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E119)-INDEX('TAB input'!AF$72:AF$121, $E119)-INDEX('TAB input'!AF$126:AF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E119)-INDEX('TAB input'!AG$72:AG$121, $E119)-INDEX('TAB input'!AG$126:AG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E119)-INDEX('TAB input'!AH$72:AH$121, $E119)-INDEX('TAB input'!AH$126:AH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E119)-INDEX('TAB input'!AI$72:AI$121, $E119)-INDEX('TAB input'!AI$126:AI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E119)-INDEX('TAB input'!AJ$72:AJ$121, $E119)-INDEX('TAB input'!AJ$126:AJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E119)-INDEX('TAB input'!AK$72:AK$121, $E119)-INDEX('TAB input'!AK$126:AK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E119)-INDEX('TAB input'!AL$72:AL$121, $E119)-INDEX('TAB input'!AL$126:AL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E119)-INDEX('TAB input'!AM$72:AM$121, $E119)-INDEX('TAB input'!AM$126:AM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E119)-INDEX('TAB input'!AN$72:AN$121, $E119)-INDEX('TAB input'!AN$126:AN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E119)-INDEX('TAB input'!AO$72:AO$121, $E119)-INDEX('TAB input'!AO$126:AO$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E119)-INDEX('TAB input'!AP$72:AP$121, $E119)-INDEX('TAB input'!AP$126:AP$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E119)-INDEX('TAB input'!AQ$72:AQ$121, $E119)-INDEX('TAB input'!AQ$126:AQ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E119)-INDEX('TAB input'!AR$72:AR$121, $E119)-INDEX('TAB input'!AR$126:AR$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E119)-INDEX('TAB input'!AS$72:AS$121, $E119)-INDEX('TAB input'!AS$126:AS$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E119)-INDEX('TAB input'!AT$72:AT$121, $E119)-INDEX('TAB input'!AT$126:AT$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E119)-INDEX('TAB input'!AU$72:AU$121, $E119)-INDEX('TAB input'!AU$126:AU$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E119)-INDEX('TAB input'!AV$72:AV$121, $E119)-INDEX('TAB input'!AV$126:AV$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E119)-INDEX('TAB input'!AW$72:AW$121, $E119)-INDEX('TAB input'!AW$126:AW$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E119)-INDEX('TAB input'!AX$72:AX$121, $E119)-INDEX('TAB input'!AX$126:AX$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E119)-INDEX('TAB input'!AY$72:AY$121, $E119)-INDEX('TAB input'!AY$126:AY$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E119)-INDEX('TAB input'!AZ$72:AZ$121, $E119)-INDEX('TAB input'!AZ$126:AZ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E119)-INDEX('TAB input'!BA$72:BA$121, $E119)-INDEX('TAB input'!BA$126:BA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E119)-INDEX('TAB input'!BB$72:BB$121, $E119)-INDEX('TAB input'!BB$126:BB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E119)-INDEX('TAB input'!BC$72:BC$121, $E119)-INDEX('TAB input'!BC$126:BC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E119)-INDEX('TAB input'!BD$72:BD$121, $E119)-INDEX('TAB input'!BD$126:BD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E119)-INDEX('TAB input'!BE$72:BE$121, $E119)-INDEX('TAB input'!BE$126:BE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E119)-INDEX('TAB input'!BF$72:BF$121, $E119)-INDEX('TAB input'!BF$126:BF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E119)-INDEX('TAB input'!BG$72:BG$121, $E119)-INDEX('TAB input'!BG$126:BG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E119)-INDEX('TAB input'!BH$72:BH$121, $E119)-INDEX('TAB input'!BH$126:BH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E119)-INDEX('TAB input'!BI$72:BI$121, $E119)-INDEX('TAB input'!BI$126:BI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E119)-INDEX('TAB input'!BJ$72:BJ$121, $E119)-INDEX('TAB input'!BJ$126:BJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E119)-INDEX('TAB input'!BK$72:BK$121, $E119)-INDEX('TAB input'!BK$126:BK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E119)-INDEX('TAB input'!BL$72:BL$121, $E119)-INDEX('TAB input'!BL$126:BL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E119)-INDEX('TAB input'!BM$72:BM$121, $E119)-INDEX('TAB input'!BM$126:BM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E119)-INDEX('TAB input'!BN$72:BN$121, $E119)-INDEX('TAB input'!BN$126:BN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E119)-INDEX('TAB input'!BO$72:BO$121, $E119)-INDEX('TAB input'!BO$126:BO$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E119)-INDEX('TAB input'!BP$72:BP$121, $E119)-INDEX('TAB input'!BP$126:BP$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E119)-INDEX('TAB input'!BQ$72:BQ$121, $E119)-INDEX('TAB input'!BQ$126:BQ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E119)-INDEX('TAB input'!BR$72:BR$121, $E119)-INDEX('TAB input'!BR$126:BR$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E119)-INDEX('TAB input'!BS$72:BS$121, $E119)-INDEX('TAB input'!BS$126:BS$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E119)-INDEX('TAB input'!BT$72:BT$121, $E119)-INDEX('TAB input'!BT$126:BT$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E119)-INDEX('TAB input'!BU$72:BU$121, $E119)-INDEX('TAB input'!BU$126:BU$175, $E119)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E119)=\"\", IF($G119=0, 0, F120), INDEX('TAB input'!$G$180:$G$229, $E119))","v":7.1873855505928779},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E119)=\"\", G120, INDEX('TAB input'!H$180:H$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E119)=\"\", H120, INDEX('TAB input'!I$180:I$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E119)=\"\", I120, INDEX('TAB input'!J$180:J$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E119)=\"\", J120, INDEX('TAB input'!K$180:K$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E119)=\"\", K120, INDEX('TAB input'!L$180:L$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E119)=\"\", L120, INDEX('TAB input'!M$180:M$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E119)=\"\", M120, INDEX('TAB input'!N$180:N$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E119)=\"\", N120, INDEX('TAB input'!O$180:O$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E119)=\"\", O120, INDEX('TAB input'!P$180:P$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E119)=\"\", P120, INDEX('TAB input'!Q$180:Q$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E119)=\"\", Q120, INDEX('TAB input'!R$180:R$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E119)=\"\", R120, INDEX('TAB input'!S$180:S$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E119)=\"\", S120, INDEX('TAB input'!T$180:T$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E119)=\"\", T120, INDEX('TAB input'!U$180:U$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E119)=\"\", U120, INDEX('TAB input'!V$180:V$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E119)=\"\", V120, INDEX('TAB input'!W$180:W$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E119)=\"\", W120, INDEX('TAB input'!X$180:X$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E119)=\"\", X120, INDEX('TAB input'!Y$180:Y$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E119)=\"\", Y120, INDEX('TAB input'!Z$180:Z$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E119)=\"\", Z120, INDEX('TAB input'!AA$180:AA$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E119)=\"\", AA120, INDEX('TAB input'!AB$180:AB$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E119)=\"\", AB120, INDEX('TAB input'!AC$180:AC$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E119)=\"\", AC120, INDEX('TAB input'!AD$180:AD$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E119)=\"\", AD120, INDEX('TAB input'!AE$180:AE$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E119)=\"\", AE120, INDEX('TAB input'!AF$180:AF$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E119)=\"\", AF120, INDEX('TAB input'!AG$180:AG$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E119)=\"\", AG120, INDEX('TAB input'!AH$180:AH$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E119)=\"\", AH120, INDEX('TAB input'!AI$180:AI$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E119)=\"\", AI120, INDEX('TAB input'!AJ$180:AJ$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E119)=\"\", AJ120, INDEX('TAB input'!AK$180:AK$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E119)=\"\", AK120, INDEX('TAB input'!AL$180:AL$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E119)=\"\", AL120, INDEX('TAB input'!AM$180:AM$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E119)=\"\", AM120, INDEX('TAB input'!AN$180:AN$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E119)=\"\", AN120, INDEX('TAB input'!AO$180:AO$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E119)=\"\", AO120, INDEX('TAB input'!AP$180:AP$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E119)=\"\", AP120, INDEX('TAB input'!AQ$180:AQ$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E119)=\"\", AQ120, INDEX('TAB input'!AR$180:AR$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E119)=\"\", AR120, INDEX('TAB input'!AS$180:AS$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E119)=\"\", AS120, INDEX('TAB input'!AT$180:AT$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E119)=\"\", AT120, INDEX('TAB input'!AU$180:AU$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E119)=\"\", AU120, INDEX('TAB input'!AV$180:AV$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E119)=\"\", AV120, INDEX('TAB input'!AW$180:AW$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E119)=\"\", AW120, INDEX('TAB input'!AX$180:AX$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E119)=\"\", AX120, INDEX('TAB input'!AY$180:AY$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E119)=\"\", AY120, INDEX('TAB input'!AZ$180:AZ$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E119)=\"\", AZ120, INDEX('TAB input'!BA$180:BA$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E119)=\"\", BA120, INDEX('TAB input'!BB$180:BB$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E119)=\"\", BB120, INDEX('TAB input'!BC$180:BC$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E119)=\"\", BC120, INDEX('TAB input'!BD$180:BD$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E119)=\"\", BD120, INDEX('TAB input'!BE$180:BE$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E119)=\"\", BE120, INDEX('TAB input'!BF$180:BF$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E119)=\"\", BF120, INDEX('TAB input'!BG$180:BG$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E119)=\"\", BG120, INDEX('TAB input'!BH$180:BH$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E119)=\"\", BH120, INDEX('TAB input'!BI$180:BI$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E119)=\"\", BI120, INDEX('TAB input'!BJ$180:BJ$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E119)=\"\", BJ120, INDEX('TAB input'!BK$180:BK$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E119)=\"\", BK120, INDEX('TAB input'!BL$180:BL$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E119)=\"\", BL120, INDEX('TAB input'!BM$180:BM$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E119)=\"\", BM120, INDEX('TAB input'!BN$180:BN$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E119)=\"\", BN120, INDEX('TAB input'!BO$180:BO$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E119)=\"\", BO120, INDEX('TAB input'!BP$180:BP$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E119)=\"\", BP120, INDEX('TAB input'!BQ$180:BQ$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E119)=\"\", BQ120, INDEX('TAB input'!BR$180:BR$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E119)=\"\", BR120, INDEX('TAB input'!BS$180:BS$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E119)=\"\", BS120, INDEX('TAB input'!BT$180:BT$229, $E119))","v":12},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E119)=\"\", BT120, INDEX('TAB input'!BU$180:BU$229, $E119))","v":12}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E119)=0, G121, INDEX('TAB input'!H$233:H$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E119)=0, H121, INDEX('TAB input'!I$233:I$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E119)=0, I121, INDEX('TAB input'!J$233:J$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E119)=0, J121, INDEX('TAB input'!K$233:K$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E119)=0, K121, INDEX('TAB input'!L$233:L$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E119)=0, L121, INDEX('TAB input'!M$233:M$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E119)=0, M121, INDEX('TAB input'!N$233:N$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E119)=0, N121, INDEX('TAB input'!O$233:O$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E119)=0, O121, INDEX('TAB input'!P$233:P$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E119)=0, P121, INDEX('TAB input'!Q$233:Q$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E119)=0, Q121, INDEX('TAB input'!R$233:R$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E119)=0, R121, INDEX('TAB input'!S$233:S$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E119)=0, S121, INDEX('TAB input'!T$233:T$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E119)=0, T121, INDEX('TAB input'!U$233:U$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E119)=0, U121, INDEX('TAB input'!V$233:V$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E119)=0, V121, INDEX('TAB input'!W$233:W$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E119)=0, W121, INDEX('TAB input'!X$233:X$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E119)=0, X121, INDEX('TAB input'!Y$233:Y$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E119)=0, Y121, INDEX('TAB input'!Z$233:Z$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E119)=0, Z121, INDEX('TAB input'!AA$233:AA$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E119)=0, AA121, INDEX('TAB input'!AB$233:AB$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E119)=0, AB121, INDEX('TAB input'!AC$233:AC$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E119)=0, AC121, INDEX('TAB input'!AD$233:AD$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E119)=0, AD121, INDEX('TAB input'!AE$233:AE$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E119)=0, AE121, INDEX('TAB input'!AF$233:AF$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E119)=0, AF121, INDEX('TAB input'!AG$233:AG$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E119)=0, AG121, INDEX('TAB input'!AH$233:AH$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E119)=0, AH121, INDEX('TAB input'!AI$233:AI$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E119)=0, AI121, INDEX('TAB input'!AJ$233:AJ$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E119)=0, AJ121, INDEX('TAB input'!AK$233:AK$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E119)=0, AK121, INDEX('TAB input'!AL$233:AL$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E119)=0, AL121, INDEX('TAB input'!AM$233:AM$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E119)=0, AM121, INDEX('TAB input'!AN$233:AN$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E119)=0, AN121, INDEX('TAB input'!AO$233:AO$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E119)=0, AO121, INDEX('TAB input'!AP$233:AP$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E119)=0, AP121, INDEX('TAB input'!AQ$233:AQ$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E119)=0, AQ121, INDEX('TAB input'!AR$233:AR$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E119)=0, AR121, INDEX('TAB input'!AS$233:AS$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E119)=0, AS121, INDEX('TAB input'!AT$233:AT$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E119)=0, AT121, INDEX('TAB input'!AU$233:AU$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E119)=0, AU121, INDEX('TAB input'!AV$233:AV$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E119)=0, AV121, INDEX('TAB input'!AW$233:AW$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E119)=0, AW121, INDEX('TAB input'!AX$233:AX$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E119)=0, AX121, INDEX('TAB input'!AY$233:AY$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E119)=0, AY121, INDEX('TAB input'!AZ$233:AZ$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E119)=0, AZ121, INDEX('TAB input'!BA$233:BA$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E119)=0, BA121, INDEX('TAB input'!BB$233:BB$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E119)=0, BB121, INDEX('TAB input'!BC$233:BC$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E119)=0, BC121, INDEX('TAB input'!BD$233:BD$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E119)=0, BD121, INDEX('TAB input'!BE$233:BE$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E119)=0, BE121, INDEX('TAB input'!BF$233:BF$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E119)=0, BF121, INDEX('TAB input'!BG$233:BG$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E119)=0, BG121, INDEX('TAB input'!BH$233:BH$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E119)=0, BH121, INDEX('TAB input'!BI$233:BI$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E119)=0, BI121, INDEX('TAB input'!BJ$233:BJ$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E119)=0, BJ121, INDEX('TAB input'!BK$233:BK$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E119)=0, BK121, INDEX('TAB input'!BL$233:BL$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E119)=0, BL121, INDEX('TAB input'!BM$233:BM$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E119)=0, BM121, INDEX('TAB input'!BN$233:BN$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E119)=0, BN121, INDEX('TAB input'!BO$233:BO$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E119)=0, BO121, INDEX('TAB input'!BP$233:BP$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E119)=0, BP121, INDEX('TAB input'!BQ$233:BQ$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E119)=0, BQ121, INDEX('TAB input'!BR$233:BR$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E119)=0, BR121, INDEX('TAB input'!BS$233:BS$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E119)=0, BS121, INDEX('TAB input'!BT$233:BT$282, $E119))","v":5},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E119)=0, BT121, INDEX('TAB input'!BU$233:BU$282, $E119))","v":5}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E119)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E119)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E119)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E119)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E119)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E119)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E119)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E119)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E119)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E119)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E119)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E119)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E119)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E119)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E119)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E119)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E119)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E119)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E119)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E119)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E119)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E119)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E119)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E119)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E119)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E119)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E119)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E119)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E119)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E119)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E119)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E119)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$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, $E119)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E119)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E119)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E119)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E119)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E119)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E119)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E119)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E119)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E119)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E119)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E119)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E119)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E119)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E119)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E119)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E119)","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D132)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>J$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:I132))*IF(OFFSET($G122,-$D132,$D132)+$E132-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>I$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:I132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:I132))*IF(OFFSET($G123,-$D132,$D132)+$E132-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0.19210440421653144},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>K$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:J132))*IF(OFFSET($G122,-$D132,$D132)+$E132-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>J$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:J132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:J132))*IF(OFFSET($G123,-$D132,$D132)+$E132-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0.16008700351377622},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>L$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:K132))*IF(OFFSET($G122,-$D132,$D132)+$E132-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>K$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:K132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:K132))*IF(OFFSET($G123,-$D132,$D132)+$E132-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0.13340583626148017},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>M$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:L132))*IF(OFFSET($G122,-$D132,$D132)+$E132-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>L$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:L132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:L132))*IF(OFFSET($G123,-$D132,$D132)+$E132-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0.11117153021790015},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>N$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:M132))*IF(OFFSET($G122,-$D132,$D132)+$E132-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>M$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:M132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:M132))*IF(OFFSET($G123,-$D132,$D132)+$E132-M$5>N$5-M$5, (N$5-M$5), 1)))","v":9.2642941848250115E-2},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>O$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:N132))*IF(OFFSET($G122,-$D132,$D132)+$E132-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>N$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:N132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:N132))*IF(OFFSET($G123,-$D132,$D132)+$E132-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0.46321470924125063},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>P$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:O132))*IF(OFFSET($G122,-$D132,$D132)+$E132-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>O$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:O132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:O132))*IF(OFFSET($G123,-$D132,$D132)+$E132-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>Q$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:P132))*IF(OFFSET($G122,-$D132,$D132)+$E132-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>P$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:P132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:P132))*IF(OFFSET($G123,-$D132,$D132)+$E132-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>R$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:Q132))*IF(OFFSET($G122,-$D132,$D132)+$E132-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>Q$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:Q132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:Q132))*IF(OFFSET($G123,-$D132,$D132)+$E132-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>S$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:R132))*IF(OFFSET($G122,-$D132,$D132)+$E132-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>R$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:R132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:R132))*IF(OFFSET($G123,-$D132,$D132)+$E132-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>T$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:S132))*IF(OFFSET($G122,-$D132,$D132)+$E132-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>S$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:S132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:S132))*IF(OFFSET($G123,-$D132,$D132)+$E132-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>U$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:T132))*IF(OFFSET($G122,-$D132,$D132)+$E132-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>T$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:T132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:T132))*IF(OFFSET($G123,-$D132,$D132)+$E132-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>V$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:U132))*IF(OFFSET($G122,-$D132,$D132)+$E132-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>U$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:U132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:U132))*IF(OFFSET($G123,-$D132,$D132)+$E132-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>W$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:V132))*IF(OFFSET($G122,-$D132,$D132)+$E132-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>V$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:V132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:V132))*IF(OFFSET($G123,-$D132,$D132)+$E132-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>X$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:W132))*IF(OFFSET($G122,-$D132,$D132)+$E132-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>W$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:W132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:W132))*IF(OFFSET($G123,-$D132,$D132)+$E132-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>Y$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:X132))*IF(OFFSET($G122,-$D132,$D132)+$E132-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>X$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:X132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:X132))*IF(OFFSET($G123,-$D132,$D132)+$E132-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>Z$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:Y132))*IF(OFFSET($G122,-$D132,$D132)+$E132-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>Y$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:Y132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:Y132))*IF(OFFSET($G123,-$D132,$D132)+$E132-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AA$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:Z132))*IF(OFFSET($G122,-$D132,$D132)+$E132-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>Z$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:Z132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:Z132))*IF(OFFSET($G123,-$D132,$D132)+$E132-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AB$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AA132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AA$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AA132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AA132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AC$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AB132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AB$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AB132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AB132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AD$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AC132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AC$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AC132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AC132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AE$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AD132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AD$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AD132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AD132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AF$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AE132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AE$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AE132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AE132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AG$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AF132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AF$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AF132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AF132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AH$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AG132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AG$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AG132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AG132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AI$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AH132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AH$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AH132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AH132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AJ$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AI132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AI$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AI132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AI132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AK$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AJ132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AJ$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AJ132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AJ132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AL$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AK132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AK$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AK132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AK132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AM$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AL132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AL$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AL132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AL132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AN$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AM132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AM$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AM132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AM132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AO$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AN132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AN$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AN132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AN132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AP$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AO132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AO$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AO132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AO132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AQ$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AP132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AP$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AP132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AP132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AR$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AQ132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AQ$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AQ132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AQ132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AS$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AR132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AR$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AR132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AR132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AT$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AS132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AS$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AS132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AS132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AU$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AT132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AT$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AT132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AT132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AV$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AU132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AU$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AU132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AU132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AW$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AV132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AV$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AV132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AV132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AX$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AW132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AW$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AW132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AW132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AY$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AX132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AX$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AX132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AX132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>AZ$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AY132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AY$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AY132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AY132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BA$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AZ132))*IF(OFFSET($G122,-$D132,$D132)+$E132-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>AZ$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:AZ132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:AZ132))*IF(OFFSET($G123,-$D132,$D132)+$E132-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BB$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BA132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BA$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BA132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BA132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BC$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BB132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BB$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BB132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BB132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BD$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BC132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BC$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BC132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BC132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BE$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BD132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BD$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BD132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BD132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BF$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BE132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BE$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BE132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BE132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BG$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BF132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BF$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BF132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BF132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BH$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BG132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BG$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BG132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BG132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BI$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BH132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BH$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BH132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BH132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BJ$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BI132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BI$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BI132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BI132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BK$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BJ132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BJ$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BJ132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BJ132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BL$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BK132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BK$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BK132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BK132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BM$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BL132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BL$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BL132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BL132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BN$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BM132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BM$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BM132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BM132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BO$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BN132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BN$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BN132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BN132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BP$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BO132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BO$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BO132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BO132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BQ$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BP132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BP$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BP132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BP132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BR$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BQ132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BQ$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BQ132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BQ132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BS$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BR132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BR$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BR132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BR132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BT$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BS132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BS$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BS132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BS132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G122, -$D132, $D132)=\"n/a\",0,IF(OFFSET($G129, -$D132, $D132)=\"SL\",\nIF(OFFSET($G122,-$D132,$D132)+$E132>BU$5,IFERROR((OFFSET($G121,-$D132,$D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BT132))*IF(OFFSET($G122,-$D132,$D132)+$E132-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G123,-$D132,$D132)+$E132>BT$5,IFERROR(((OFFSET($G121,-$D132,$D132)-SUM($G132:BT132))*OFFSET($G128, -$D132, $D132)/(OFFSET($G122,-$D132,$D132))),0),OFFSET($G121,-$D132,$D132)-SUM($G132:BT132))*IF(OFFSET($G123,-$D132,$D132)+$E132-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D134)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>L$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:K141))*IF(OFFSET($G127, -$D133, $D134)+$E134-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>K$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:K141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:K141))*IF(OFFSET($G128, -$D133, $D134)+$E134-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>M$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:L141))*IF(OFFSET($G127, -$D133, $D134)+$E134-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>L$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:L141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:L141))*IF(OFFSET($G128, -$D133, $D134)+$E134-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>N$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:M141))*IF(OFFSET($G127, -$D133, $D134)+$E134-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>M$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:M141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:M141))*IF(OFFSET($G128, -$D133, $D134)+$E134-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>O$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:N141))*IF(OFFSET($G127, -$D133, $D134)+$E134-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>N$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:N141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:N141))*IF(OFFSET($G128, -$D133, $D134)+$E134-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>P$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:O141))*IF(OFFSET($G127, -$D133, $D134)+$E134-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>O$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:O141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:O141))*IF(OFFSET($G128, -$D133, $D134)+$E134-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>Q$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:P141))*IF(OFFSET($G127, -$D133, $D134)+$E134-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>P$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:P141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:P141))*IF(OFFSET($G128, -$D133, $D134)+$E134-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>R$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:Q141))*IF(OFFSET($G127, -$D133, $D134)+$E134-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>Q$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:Q141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:Q141))*IF(OFFSET($G128, -$D133, $D134)+$E134-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>S$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:R141))*IF(OFFSET($G127, -$D133, $D134)+$E134-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>R$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:R141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:R141))*IF(OFFSET($G128, -$D133, $D134)+$E134-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>T$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:S141))*IF(OFFSET($G127, -$D133, $D134)+$E134-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>S$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:S141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:S141))*IF(OFFSET($G128, -$D133, $D134)+$E134-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>U$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:T141))*IF(OFFSET($G127, -$D133, $D134)+$E134-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>T$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:T141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:T141))*IF(OFFSET($G128, -$D133, $D134)+$E134-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>V$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:U141))*IF(OFFSET($G127, -$D133, $D134)+$E134-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>U$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:U141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:U141))*IF(OFFSET($G128, -$D133, $D134)+$E134-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>W$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:V141))*IF(OFFSET($G127, -$D133, $D134)+$E134-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>V$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:V141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:V141))*IF(OFFSET($G128, -$D133, $D134)+$E134-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>X$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:W141))*IF(OFFSET($G127, -$D133, $D134)+$E134-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>W$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:W141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:W141))*IF(OFFSET($G128, -$D133, $D134)+$E134-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>Y$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:X141))*IF(OFFSET($G127, -$D133, $D134)+$E134-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>X$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:X141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:X141))*IF(OFFSET($G128, -$D133, $D134)+$E134-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>Z$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:Y141))*IF(OFFSET($G127, -$D133, $D134)+$E134-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>Y$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:Y141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:Y141))*IF(OFFSET($G128, -$D133, $D134)+$E134-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AA$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:Z141))*IF(OFFSET($G127, -$D133, $D134)+$E134-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>Z$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:Z141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:Z141))*IF(OFFSET($G128, -$D133, $D134)+$E134-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AB$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AA141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AA$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AA141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AA141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AC$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AB141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AB$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AB141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AB141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AD$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AC141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AC$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AC141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AC141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AE$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AD141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AD$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AD141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AD141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AF$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AE141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AE$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AE141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AE141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AG$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AF141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AF$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AF141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AF141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AH$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AG141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AG$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AG141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AG141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AI$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AH141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AH$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AH141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AH141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AJ$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AI141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AI$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AI141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AI141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AK$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AJ141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AJ$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AJ141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AJ141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AL$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AK141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AK$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AK141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AK141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AM$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AL141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AL$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AL141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AL141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AN$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AM141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AM$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AM141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AM141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AO$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AN141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AN$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AN141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AN141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AP$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AO141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AO$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AO141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AO141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AQ$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AP141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AP$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AP141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AP141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AR$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AQ141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AQ$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AQ141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AQ141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AS$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AR141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AR$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AR141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AR141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AT$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AS141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AS$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AS141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AS141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AU$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AT141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AT$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AT141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AT141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AV$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AU141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AU$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AU141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AU141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AW$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AV141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AV$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AV141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AV141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AX$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AW141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AW$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AW141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AW141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AY$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AX141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AX$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AX141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AX141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>AZ$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AY141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AY$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AY141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AY141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BA$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:AZ141))*IF(OFFSET($G127, -$D133, $D134)+$E134-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>AZ$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:AZ141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:AZ141))*IF(OFFSET($G128, -$D133, $D134)+$E134-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BB$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BA141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BA$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BA141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BA141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BC$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BB141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BB$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BB141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BB141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BD$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BC141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BC$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BC141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BC141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BE$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BD141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BD$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BD141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BD141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BF$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BE141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BE$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BE141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BE141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BG$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BF141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BF$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BF141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BF141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BH$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BG141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BG$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BG141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BG141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BI$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BH141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BH$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BH141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BH141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BJ$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BI141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BI$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BI141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BI141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BK$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BJ141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BJ$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BJ141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BJ141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BL$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BK141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BK$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BK141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BK141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BM$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BL141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BL$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BL141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BL141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BN$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BM141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BM$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BM141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BM141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BO$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BN141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BN$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BN141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BN141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BP$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BO141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BO$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BO141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BO141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BQ$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BP141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BP$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BP141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BP141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BR$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BQ141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BQ$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BQ141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BQ141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BS$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BR141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BR$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BR141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BR141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BT$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BS141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BS$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BS141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BS141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G127, -$D133, $D134)=\"n/a\", 0, IF(OFFSET($G130, -$D133, $D134)=\"SL\",\nIF(OFFSET($G127, -$D133, $D134)+$E134>BU$5, IFERROR((OFFSET($G126, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))), 0), OFFSET($G126, -$D133, $D134)-SUM($G141:BT141))*IF(OFFSET($G127, -$D133, $D134)+$E134-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G128, -$D133, $D134)+$E134>BT$5, IFERROR(((OFFSET($G126, -$D133, $D134)-SUM($G141:BT141))*OFFSET($G129, -$D133, $D134)/(OFFSET($G127, -$D133, $D134))),0), OFFSET($G126, -$D133, $D134)-SUM($G141:BT141))*IF(OFFSET($G128, -$D133, $D134)+$E134-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E147","v":"Asset class 6"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E147, 'TAB input'!$D$18:$D$67, 0))","v":"Land"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F146&\" - tax depreciation\"","v":"Land - tax depreciation"},null,{"$f":"SUM(H158:H171)+H150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN158:AN171)+AN150","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,{"$f":"SUM(BT158:BT171)+BT150","v":0},{"$f":"SUM(BU158:BU171)+BU150","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E175)=0, G177, INDEX('TAB input'!H$233:H$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E175)=0, H177, INDEX('TAB input'!I$233:I$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E175)=0, I177, INDEX('TAB input'!J$233:J$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E175)=0, J177, INDEX('TAB input'!K$233:K$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E175)=0, K177, INDEX('TAB input'!L$233:L$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E175)=0, L177, INDEX('TAB input'!M$233:M$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E175)=0, M177, INDEX('TAB input'!N$233:N$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E175)=0, N177, INDEX('TAB input'!O$233:O$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E175)=0, O177, INDEX('TAB input'!P$233:P$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E175)=0, P177, INDEX('TAB input'!Q$233:Q$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E175)=0, Q177, INDEX('TAB input'!R$233:R$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E175)=0, R177, INDEX('TAB input'!S$233:S$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E175)=0, S177, INDEX('TAB input'!T$233:T$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E175)=0, T177, INDEX('TAB input'!U$233:U$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E175)=0, U177, INDEX('TAB input'!V$233:V$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E175)=0, V177, INDEX('TAB input'!W$233:W$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E175)=0, W177, INDEX('TAB input'!X$233:X$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E175)=0, X177, INDEX('TAB input'!Y$233:Y$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E175)=0, Y177, INDEX('TAB input'!Z$233:Z$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E175)=0, Z177, INDEX('TAB input'!AA$233:AA$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E175)=0, AA177, INDEX('TAB input'!AB$233:AB$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E175)=0, AB177, INDEX('TAB input'!AC$233:AC$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E175)=0, AC177, INDEX('TAB input'!AD$233:AD$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E175)=0, AD177, INDEX('TAB input'!AE$233:AE$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E175)=0, AE177, INDEX('TAB input'!AF$233:AF$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E175)=0, AF177, INDEX('TAB input'!AG$233:AG$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E175)=0, AG177, INDEX('TAB input'!AH$233:AH$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E175)=0, AH177, INDEX('TAB input'!AI$233:AI$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E175)=0, AI177, INDEX('TAB input'!AJ$233:AJ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E175)=0, AJ177, INDEX('TAB input'!AK$233:AK$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E175)=0, AK177, INDEX('TAB input'!AL$233:AL$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E175)=0, AL177, INDEX('TAB input'!AM$233:AM$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E175)=0, AM177, INDEX('TAB input'!AN$233:AN$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E175)=0, AN177, INDEX('TAB input'!AO$233:AO$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E175)=0, AO177, INDEX('TAB input'!AP$233:AP$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E175)=0, AP177, INDEX('TAB input'!AQ$233:AQ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E175)=0, AQ177, INDEX('TAB input'!AR$233:AR$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E175)=0, AR177, INDEX('TAB input'!AS$233:AS$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E175)=0, AS177, INDEX('TAB input'!AT$233:AT$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E175)=0, AT177, INDEX('TAB input'!AU$233:AU$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E175)=0, AU177, INDEX('TAB input'!AV$233:AV$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E175)=0, AV177, INDEX('TAB input'!AW$233:AW$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E175)=0, AW177, INDEX('TAB input'!AX$233:AX$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E175)=0, AX177, INDEX('TAB input'!AY$233:AY$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E175)=0, AY177, INDEX('TAB input'!AZ$233:AZ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E175)=0, AZ177, INDEX('TAB input'!BA$233:BA$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E175)=0, BA177, INDEX('TAB input'!BB$233:BB$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E175)=0, BB177, INDEX('TAB input'!BC$233:BC$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E175)=0, BC177, INDEX('TAB input'!BD$233:BD$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E175)=0, BD177, INDEX('TAB input'!BE$233:BE$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E175)=0, BE177, INDEX('TAB input'!BF$233:BF$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E175)=0, BF177, INDEX('TAB input'!BG$233:BG$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E175)=0, BG177, INDEX('TAB input'!BH$233:BH$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E175)=0, BH177, INDEX('TAB input'!BI$233:BI$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E175)=0, BI177, INDEX('TAB input'!BJ$233:BJ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E175)=0, BJ177, INDEX('TAB input'!BK$233:BK$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E175)=0, BK177, INDEX('TAB input'!BL$233:BL$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E175)=0, BL177, INDEX('TAB input'!BM$233:BM$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E175)=0, BM177, INDEX('TAB input'!BN$233:BN$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E175)=0, BN177, INDEX('TAB input'!BO$233:BO$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E175)=0, BO177, INDEX('TAB input'!BP$233:BP$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E175)=0, BP177, INDEX('TAB input'!BQ$233:BQ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E175)=0, BQ177, INDEX('TAB input'!BR$233:BR$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E175)=0, BR177, INDEX('TAB input'!BS$233:BS$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E175)=0, BS177, INDEX('TAB input'!BT$233:BT$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E175)=0, BT177, INDEX('TAB input'!BU$233:BU$282, $E175))","v":15}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D188)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>J$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:I188))*IF(OFFSET($G178,-$D188,$D188)+$E188-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>I$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:I188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:I188))*IF(OFFSET($G179,-$D188,$D188)+$E188-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>K$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:J188))*IF(OFFSET($G178,-$D188,$D188)+$E188-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>J$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:J188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:J188))*IF(OFFSET($G179,-$D188,$D188)+$E188-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>L$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:K188))*IF(OFFSET($G178,-$D188,$D188)+$E188-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>K$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:K188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:K188))*IF(OFFSET($G179,-$D188,$D188)+$E188-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>M$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:L188))*IF(OFFSET($G178,-$D188,$D188)+$E188-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>L$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:L188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:L188))*IF(OFFSET($G179,-$D188,$D188)+$E188-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>N$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:M188))*IF(OFFSET($G178,-$D188,$D188)+$E188-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>M$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:M188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:M188))*IF(OFFSET($G179,-$D188,$D188)+$E188-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>O$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:N188))*IF(OFFSET($G178,-$D188,$D188)+$E188-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>N$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:N188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:N188))*IF(OFFSET($G179,-$D188,$D188)+$E188-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>P$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:O188))*IF(OFFSET($G178,-$D188,$D188)+$E188-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>O$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:O188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:O188))*IF(OFFSET($G179,-$D188,$D188)+$E188-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>Q$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:P188))*IF(OFFSET($G178,-$D188,$D188)+$E188-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>P$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:P188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:P188))*IF(OFFSET($G179,-$D188,$D188)+$E188-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>R$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:Q188))*IF(OFFSET($G178,-$D188,$D188)+$E188-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>Q$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:Q188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:Q188))*IF(OFFSET($G179,-$D188,$D188)+$E188-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>S$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:R188))*IF(OFFSET($G178,-$D188,$D188)+$E188-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>R$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:R188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:R188))*IF(OFFSET($G179,-$D188,$D188)+$E188-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>T$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:S188))*IF(OFFSET($G178,-$D188,$D188)+$E188-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>S$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:S188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:S188))*IF(OFFSET($G179,-$D188,$D188)+$E188-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>U$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:T188))*IF(OFFSET($G178,-$D188,$D188)+$E188-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>T$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:T188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:T188))*IF(OFFSET($G179,-$D188,$D188)+$E188-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>V$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:U188))*IF(OFFSET($G178,-$D188,$D188)+$E188-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>U$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:U188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:U188))*IF(OFFSET($G179,-$D188,$D188)+$E188-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>W$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:V188))*IF(OFFSET($G178,-$D188,$D188)+$E188-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>V$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:V188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:V188))*IF(OFFSET($G179,-$D188,$D188)+$E188-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>X$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:W188))*IF(OFFSET($G178,-$D188,$D188)+$E188-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>W$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:W188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:W188))*IF(OFFSET($G179,-$D188,$D188)+$E188-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>Y$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:X188))*IF(OFFSET($G178,-$D188,$D188)+$E188-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>X$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:X188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:X188))*IF(OFFSET($G179,-$D188,$D188)+$E188-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>Z$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:Y188))*IF(OFFSET($G178,-$D188,$D188)+$E188-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>Y$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:Y188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:Y188))*IF(OFFSET($G179,-$D188,$D188)+$E188-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AA$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:Z188))*IF(OFFSET($G178,-$D188,$D188)+$E188-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>Z$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:Z188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:Z188))*IF(OFFSET($G179,-$D188,$D188)+$E188-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AB$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AA188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AA$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AA188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AA188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AC$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AB188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AB$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AB188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AB188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AD$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AC188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AC$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AC188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AC188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AE$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AD188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AD$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AD188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AD188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AF$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AE188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AE$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AE188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AE188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AG$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AF188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AF$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AF188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AF188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AH$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AG188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AG$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AG188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AG188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AI$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AH188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AH$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AH188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AH188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AJ$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AI188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AI$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AI188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AI188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AK$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AJ188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AJ$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AJ188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AJ188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AL$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AK188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AK$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AK188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AK188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AM$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AL188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AL$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AL188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AL188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AN$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AM188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AM$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AM188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AM188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AO$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AN188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AN$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AN188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AN188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AP$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AO188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AO$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AO188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AO188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AQ$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AP188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AP$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AP188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AP188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AR$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AQ188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AQ$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AQ188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AQ188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AS$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AR188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AR$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AR188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AR188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AT$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AS188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AS$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AS188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AS188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AU$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AT188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AT$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AT188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AT188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AV$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AU188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AU$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AU188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AU188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AW$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AV188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AV$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AV188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AV188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AX$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AW188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AW$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AW188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AW188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AY$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AX188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AX$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AX188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AX188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>AZ$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AY188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AY$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AY188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AY188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BA$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AZ188))*IF(OFFSET($G178,-$D188,$D188)+$E188-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>AZ$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:AZ188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:AZ188))*IF(OFFSET($G179,-$D188,$D188)+$E188-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BB$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BA188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BA$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BA188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BA188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BC$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BB188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BB$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BB188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BB188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BD$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BC188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BC$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BC188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BC188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BE$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BD188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BD$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BD188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BD188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BF$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BE188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BE$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BE188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BE188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BG$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BF188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BF$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BF188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BF188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BH$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BG188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BG$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BG188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BG188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BI$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BH188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BH$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BH188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BH188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BJ$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BI188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BI$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BI188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BI188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BK$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BJ188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BJ$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BJ188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BJ188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BL$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BK188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BK$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BK188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BK188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BM$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BL188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BL$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BL188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BL188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BN$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BM188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BM$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BM188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BM188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BO$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BN188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BN$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BN188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BN188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BP$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BO188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BO$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BO188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BO188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BQ$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BP188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BP$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BP188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BP188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BR$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BQ188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BQ$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BQ188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BQ188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BS$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BR188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BR$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BR188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BR188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BT$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BS188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BS$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BS188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BS188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G178, -$D188, $D188)=\"n/a\",0,IF(OFFSET($G185, -$D188, $D188)=\"SL\",\nIF(OFFSET($G178,-$D188,$D188)+$E188>BU$5,IFERROR((OFFSET($G177,-$D188,$D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BT188))*IF(OFFSET($G178,-$D188,$D188)+$E188-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G179,-$D188,$D188)+$E188>BT$5,IFERROR(((OFFSET($G177,-$D188,$D188)-SUM($G188:BT188))*OFFSET($G184, -$D188, $D188)/(OFFSET($G178,-$D188,$D188))),0),OFFSET($G177,-$D188,$D188)-SUM($G188:BT188))*IF(OFFSET($G179,-$D188,$D188)+$E188-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"E175+1","v":8},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E203)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E203)-INDEX('TAB input'!H$72:H$121, $E203)-INDEX('TAB input'!H$126:H$175, $E203)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E203)-INDEX('TAB input'!I$72:I$121, $E203)-INDEX('TAB input'!I$126:I$175, $E203)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E203)-INDEX('TAB input'!J$72:J$121, $E203)-INDEX('TAB input'!J$126:J$175, $E203)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E203)-INDEX('TAB input'!K$72:K$121, $E203)-INDEX('TAB input'!K$126:K$175, $E203)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E203)-INDEX('TAB input'!L$72:L$121, $E203)-INDEX('TAB input'!L$126:L$175, $E203)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E203)-INDEX('TAB input'!M$72:M$121, $E203)-INDEX('TAB input'!M$126:M$175, $E203)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E203)-INDEX('TAB input'!N$72:N$121, $E203)-INDEX('TAB input'!N$126:N$175, $E203)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E203)-INDEX('TAB input'!O$72:O$121, $E203)-INDEX('TAB input'!O$126:O$175, $E203)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E203)-INDEX('TAB input'!P$72:P$121, $E203)-INDEX('TAB input'!P$126:P$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E203)-INDEX('TAB input'!Q$72:Q$121, $E203)-INDEX('TAB input'!Q$126:Q$175, $E203)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E203)-INDEX('TAB input'!R$72:R$121, $E203)-INDEX('TAB input'!R$126:R$175, $E203)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E203)-INDEX('TAB input'!S$72:S$121, $E203)-INDEX('TAB input'!S$126:S$175, $E203)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E203)-INDEX('TAB input'!T$72:T$121, $E203)-INDEX('TAB input'!T$126:T$175, $E203)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E203)-INDEX('TAB input'!U$72:U$121, $E203)-INDEX('TAB input'!U$126:U$175, $E203)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E203)-INDEX('TAB input'!V$72:V$121, $E203)-INDEX('TAB input'!V$126:V$175, $E203)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E203)-INDEX('TAB input'!W$72:W$121, $E203)-INDEX('TAB input'!W$126:W$175, $E203)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E203)-INDEX('TAB input'!X$72:X$121, $E203)-INDEX('TAB input'!X$126:X$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E203)-INDEX('TAB input'!Y$72:Y$121, $E203)-INDEX('TAB input'!Y$126:Y$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E203)-INDEX('TAB input'!Z$72:Z$121, $E203)-INDEX('TAB input'!Z$126:Z$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E203)-INDEX('TAB input'!AA$72:AA$121, $E203)-INDEX('TAB input'!AA$126:AA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E203)-INDEX('TAB input'!AB$72:AB$121, $E203)-INDEX('TAB input'!AB$126:AB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E203)-INDEX('TAB input'!AC$72:AC$121, $E203)-INDEX('TAB input'!AC$126:AC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E203)-INDEX('TAB input'!AD$72:AD$121, $E203)-INDEX('TAB input'!AD$126:AD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E203)-INDEX('TAB input'!AE$72:AE$121, $E203)-INDEX('TAB input'!AE$126:AE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E203)-INDEX('TAB input'!AF$72:AF$121, $E203)-INDEX('TAB input'!AF$126:AF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E203)-INDEX('TAB input'!AG$72:AG$121, $E203)-INDEX('TAB input'!AG$126:AG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E203)-INDEX('TAB input'!AH$72:AH$121, $E203)-INDEX('TAB input'!AH$126:AH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E203)-INDEX('TAB input'!AI$72:AI$121, $E203)-INDEX('TAB input'!AI$126:AI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E203)-INDEX('TAB input'!AJ$72:AJ$121, $E203)-INDEX('TAB input'!AJ$126:AJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E203)-INDEX('TAB input'!AK$72:AK$121, $E203)-INDEX('TAB input'!AK$126:AK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E203)-INDEX('TAB input'!AL$72:AL$121, $E203)-INDEX('TAB input'!AL$126:AL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E203)-INDEX('TAB input'!AM$72:AM$121, $E203)-INDEX('TAB input'!AM$126:AM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E203)-INDEX('TAB input'!AN$72:AN$121, $E203)-INDEX('TAB input'!AN$126:AN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E203)-INDEX('TAB input'!AO$72:AO$121, $E203)-INDEX('TAB input'!AO$126:AO$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E203)-INDEX('TAB input'!AP$72:AP$121, $E203)-INDEX('TAB input'!AP$126:AP$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E203)-INDEX('TAB input'!AQ$72:AQ$121, $E203)-INDEX('TAB input'!AQ$126:AQ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E203)-INDEX('TAB input'!AR$72:AR$121, $E203)-INDEX('TAB input'!AR$126:AR$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E203)-INDEX('TAB input'!AS$72:AS$121, $E203)-INDEX('TAB input'!AS$126:AS$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E203)-INDEX('TAB input'!AT$72:AT$121, $E203)-INDEX('TAB input'!AT$126:AT$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E203)-INDEX('TAB input'!AU$72:AU$121, $E203)-INDEX('TAB input'!AU$126:AU$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E203)-INDEX('TAB input'!AV$72:AV$121, $E203)-INDEX('TAB input'!AV$126:AV$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E203)-INDEX('TAB input'!AW$72:AW$121, $E203)-INDEX('TAB input'!AW$126:AW$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E203)-INDEX('TAB input'!AX$72:AX$121, $E203)-INDEX('TAB input'!AX$126:AX$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E203)-INDEX('TAB input'!AY$72:AY$121, $E203)-INDEX('TAB input'!AY$126:AY$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E203)-INDEX('TAB input'!AZ$72:AZ$121, $E203)-INDEX('TAB input'!AZ$126:AZ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E203)-INDEX('TAB input'!BA$72:BA$121, $E203)-INDEX('TAB input'!BA$126:BA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E203)-INDEX('TAB input'!BB$72:BB$121, $E203)-INDEX('TAB input'!BB$126:BB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E203)-INDEX('TAB input'!BC$72:BC$121, $E203)-INDEX('TAB input'!BC$126:BC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E203)-INDEX('TAB input'!BD$72:BD$121, $E203)-INDEX('TAB input'!BD$126:BD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E203)-INDEX('TAB input'!BE$72:BE$121, $E203)-INDEX('TAB input'!BE$126:BE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E203)-INDEX('TAB input'!BF$72:BF$121, $E203)-INDEX('TAB input'!BF$126:BF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E203)-INDEX('TAB input'!BG$72:BG$121, $E203)-INDEX('TAB input'!BG$126:BG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E203)-INDEX('TAB input'!BH$72:BH$121, $E203)-INDEX('TAB input'!BH$126:BH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E203)-INDEX('TAB input'!BI$72:BI$121, $E203)-INDEX('TAB input'!BI$126:BI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E203)-INDEX('TAB input'!BJ$72:BJ$121, $E203)-INDEX('TAB input'!BJ$126:BJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E203)-INDEX('TAB input'!BK$72:BK$121, $E203)-INDEX('TAB input'!BK$126:BK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E203)-INDEX('TAB input'!BL$72:BL$121, $E203)-INDEX('TAB input'!BL$126:BL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E203)-INDEX('TAB input'!BM$72:BM$121, $E203)-INDEX('TAB input'!BM$126:BM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E203)-INDEX('TAB input'!BN$72:BN$121, $E203)-INDEX('TAB input'!BN$126:BN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E203)-INDEX('TAB input'!BO$72:BO$121, $E203)-INDEX('TAB input'!BO$126:BO$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E203)-INDEX('TAB input'!BP$72:BP$121, $E203)-INDEX('TAB input'!BP$126:BP$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E203)-INDEX('TAB input'!BQ$72:BQ$121, $E203)-INDEX('TAB input'!BQ$126:BQ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E203)-INDEX('TAB input'!BR$72:BR$121, $E203)-INDEX('TAB input'!BR$126:BR$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E203)-INDEX('TAB input'!BS$72:BS$121, $E203)-INDEX('TAB input'!BS$126:BS$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E203)-INDEX('TAB input'!BT$72:BT$121, $E203)-INDEX('TAB input'!BT$126:BT$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E203)-INDEX('TAB input'!BU$72:BU$121, $E203)-INDEX('TAB input'!BU$126:BU$175, $E203)","v":0}]
[null,null,null,{"$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$5), 1))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D219)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>M$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:L219))*IF(OFFSET($G209,-$D219,$D219)+$E219-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>L$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:L219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:L219))*IF(OFFSET($G210,-$D219,$D219)+$E219-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>N$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:M219))*IF(OFFSET($G209,-$D219,$D219)+$E219-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>M$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:M219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:M219))*IF(OFFSET($G210,-$D219,$D219)+$E219-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>O$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:N219))*IF(OFFSET($G209,-$D219,$D219)+$E219-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>N$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:N219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:N219))*IF(OFFSET($G210,-$D219,$D219)+$E219-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>P$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:O219))*IF(OFFSET($G209,-$D219,$D219)+$E219-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>O$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:O219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:O219))*IF(OFFSET($G210,-$D219,$D219)+$E219-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>Q$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:P219))*IF(OFFSET($G209,-$D219,$D219)+$E219-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>P$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:P219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:P219))*IF(OFFSET($G210,-$D219,$D219)+$E219-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>R$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:Q219))*IF(OFFSET($G209,-$D219,$D219)+$E219-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>Q$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:Q219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:Q219))*IF(OFFSET($G210,-$D219,$D219)+$E219-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>S$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:R219))*IF(OFFSET($G209,-$D219,$D219)+$E219-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>R$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:R219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:R219))*IF(OFFSET($G210,-$D219,$D219)+$E219-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>T$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:S219))*IF(OFFSET($G209,-$D219,$D219)+$E219-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>S$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:S219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:S219))*IF(OFFSET($G210,-$D219,$D219)+$E219-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>U$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:T219))*IF(OFFSET($G209,-$D219,$D219)+$E219-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>T$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:T219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:T219))*IF(OFFSET($G210,-$D219,$D219)+$E219-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>V$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:U219))*IF(OFFSET($G209,-$D219,$D219)+$E219-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>U$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:U219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:U219))*IF(OFFSET($G210,-$D219,$D219)+$E219-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>W$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:V219))*IF(OFFSET($G209,-$D219,$D219)+$E219-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>V$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:V219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:V219))*IF(OFFSET($G210,-$D219,$D219)+$E219-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>X$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:W219))*IF(OFFSET($G209,-$D219,$D219)+$E219-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>W$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:W219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:W219))*IF(OFFSET($G210,-$D219,$D219)+$E219-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>Y$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:X219))*IF(OFFSET($G209,-$D219,$D219)+$E219-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>X$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:X219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:X219))*IF(OFFSET($G210,-$D219,$D219)+$E219-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>Z$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:Y219))*IF(OFFSET($G209,-$D219,$D219)+$E219-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>Y$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:Y219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:Y219))*IF(OFFSET($G210,-$D219,$D219)+$E219-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AA$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:Z219))*IF(OFFSET($G209,-$D219,$D219)+$E219-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>Z$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:Z219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:Z219))*IF(OFFSET($G210,-$D219,$D219)+$E219-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AB$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AA219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AA$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AA219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AA219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AC$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AB219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AB$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AB219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AB219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AD$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AC219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AC$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AC219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AC219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AE$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AD219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AD$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AD219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AD219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AF$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AE219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AE$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AE219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AE219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AG$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AF219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AF$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AF219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AF219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AH$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AG219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AG$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AG219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AG219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AI$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AH219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AH$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AH219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AH219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AJ$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AI219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AI$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AI219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AI219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AK$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AJ219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AJ$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AJ219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AJ219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AL$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AK219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AK$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AK219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AK219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AM$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AL219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AL$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AL219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AL219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AN$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AM219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AM$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AM219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AM219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AO$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AN219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AN$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AN219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AN219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AP$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AO219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AO$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AO219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AO219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AQ$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AP219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AP$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AP219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AP219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AR$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AQ219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AQ$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AQ219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AQ219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AS$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AR219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AR$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AR219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AR219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AT$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AS219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AS$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AS219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AS219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AU$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AT219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AT$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AT219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AT219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AV$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AU219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AU$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AU219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AU219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AW$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AV219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AV$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AV219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AV219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AX$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AW219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AW$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AW219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AW219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AY$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AX219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AX$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AX219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AX219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>AZ$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AY219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AY$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AY219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AY219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BA$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AZ219))*IF(OFFSET($G209,-$D219,$D219)+$E219-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>AZ$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:AZ219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:AZ219))*IF(OFFSET($G210,-$D219,$D219)+$E219-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BB$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BA219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BA$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BA219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BA219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BC$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BB219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BB$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BB219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BB219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BD$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BC219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BC$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BC219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BC219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BE$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BD219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BD$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BD219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BD219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BF$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BE219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BE$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BE219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BE219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BG$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BF219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BF$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BF219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BF219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BH$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BG219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BG$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BG219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BG219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BI$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BH219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BH$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BH219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BH219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BJ$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BI219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BI$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BI219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BI219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BK$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BJ219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BJ$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BJ219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BJ219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BL$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BK219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BK$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BK219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BK219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BM$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BL219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BL$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BL219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BL219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BN$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BM219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BM$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BM219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BM219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BO$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BN219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BN$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BN219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BN219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BP$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BO219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BO$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BO219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BO219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BQ$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BP219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BP$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BP219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BP219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BR$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BQ219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BQ$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BQ219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BQ219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BS$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BR219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BR$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BR219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BR219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BT$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BS219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BS$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BS219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BS219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G209, -$D219, $D219)=\"n/a\",0,IF(OFFSET($G216, -$D219, $D219)=\"SL\",\nIF(OFFSET($G209,-$D219,$D219)+$E219>BU$5,IFERROR((OFFSET($G208,-$D219,$D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BT219))*IF(OFFSET($G209,-$D219,$D219)+$E219-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G210,-$D219,$D219)+$E219>BT$5,IFERROR(((OFFSET($G208,-$D219,$D219)-SUM($G219:BT219))*OFFSET($G215, -$D219, $D219)/(OFFSET($G209,-$D219,$D219))),0),OFFSET($G208,-$D219,$D219)-SUM($G219:BT219))*IF(OFFSET($G210,-$D219,$D219)+$E219-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E231)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E231)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E231)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E231)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E231)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E231)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E231)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E231)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E231)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E231)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E231)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E231)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E231)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E231)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E231)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E231)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E231)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E231)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E231)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E231)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E231)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E231)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E231)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E231)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E231)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E231)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E231)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E231)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E231)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E231)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E231)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E231)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D243)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>I$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:H250))*IF(OFFSET($G236, -$D242, $D243)+$E243-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>H$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:H250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:H250))*IF(OFFSET($G237, -$D242, $D243)+$E243-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>J$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:I250))*IF(OFFSET($G236, -$D242, $D243)+$E243-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>I$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:I250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:I250))*IF(OFFSET($G237, -$D242, $D243)+$E243-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>K$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:J250))*IF(OFFSET($G236, -$D242, $D243)+$E243-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>J$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:J250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:J250))*IF(OFFSET($G237, -$D242, $D243)+$E243-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>L$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:K250))*IF(OFFSET($G236, -$D242, $D243)+$E243-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>K$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:K250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:K250))*IF(OFFSET($G237, -$D242, $D243)+$E243-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>M$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:L250))*IF(OFFSET($G236, -$D242, $D243)+$E243-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>L$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:L250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:L250))*IF(OFFSET($G237, -$D242, $D243)+$E243-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>N$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:M250))*IF(OFFSET($G236, -$D242, $D243)+$E243-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>M$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:M250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:M250))*IF(OFFSET($G237, -$D242, $D243)+$E243-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>O$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:N250))*IF(OFFSET($G236, -$D242, $D243)+$E243-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>N$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:N250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:N250))*IF(OFFSET($G237, -$D242, $D243)+$E243-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>P$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:O250))*IF(OFFSET($G236, -$D242, $D243)+$E243-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>O$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:O250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:O250))*IF(OFFSET($G237, -$D242, $D243)+$E243-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>Q$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:P250))*IF(OFFSET($G236, -$D242, $D243)+$E243-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>P$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:P250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:P250))*IF(OFFSET($G237, -$D242, $D243)+$E243-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>R$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:Q250))*IF(OFFSET($G236, -$D242, $D243)+$E243-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>Q$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:Q250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:Q250))*IF(OFFSET($G237, -$D242, $D243)+$E243-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>S$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:R250))*IF(OFFSET($G236, -$D242, $D243)+$E243-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>R$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:R250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:R250))*IF(OFFSET($G237, -$D242, $D243)+$E243-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>T$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:S250))*IF(OFFSET($G236, -$D242, $D243)+$E243-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>S$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:S250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:S250))*IF(OFFSET($G237, -$D242, $D243)+$E243-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>U$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:T250))*IF(OFFSET($G236, -$D242, $D243)+$E243-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>T$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:T250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:T250))*IF(OFFSET($G237, -$D242, $D243)+$E243-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>V$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:U250))*IF(OFFSET($G236, -$D242, $D243)+$E243-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>U$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:U250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:U250))*IF(OFFSET($G237, -$D242, $D243)+$E243-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>W$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:V250))*IF(OFFSET($G236, -$D242, $D243)+$E243-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>V$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:V250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:V250))*IF(OFFSET($G237, -$D242, $D243)+$E243-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>X$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:W250))*IF(OFFSET($G236, -$D242, $D243)+$E243-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>W$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:W250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:W250))*IF(OFFSET($G237, -$D242, $D243)+$E243-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>Y$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:X250))*IF(OFFSET($G236, -$D242, $D243)+$E243-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>X$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:X250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:X250))*IF(OFFSET($G237, -$D242, $D243)+$E243-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>Z$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:Y250))*IF(OFFSET($G236, -$D242, $D243)+$E243-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>Y$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:Y250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:Y250))*IF(OFFSET($G237, -$D242, $D243)+$E243-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AA$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:Z250))*IF(OFFSET($G236, -$D242, $D243)+$E243-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>Z$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:Z250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:Z250))*IF(OFFSET($G237, -$D242, $D243)+$E243-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AB$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AA250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AA$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AA250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AA250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AC$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AB250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AB$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AB250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AB250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AD$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AC250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AC$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AC250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AC250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AE$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AD250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AD$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AD250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AD250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AF$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AE250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AE$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AE250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AE250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AG$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AF250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AF$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AF250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AF250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AH$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AG250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AG$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AG250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AG250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AI$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AH250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AH$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AH250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AH250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AJ$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AI250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AI$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AI250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AI250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AK$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AJ250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AJ$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AJ250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AJ250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AL$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AK250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AK$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AK250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AK250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AM$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AL250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AL$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AL250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AL250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AN$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AM250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AM$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AM250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AM250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AO$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AN250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AN$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AN250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AN250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AP$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AO250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AO$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AO250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AO250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AQ$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AP250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AP$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AP250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AP250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AR$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AQ250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AQ$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AQ250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AQ250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AS$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AR250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AR$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AR250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AR250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AT$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AS250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AS$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AS250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AS250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AU$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AT250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AT$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AT250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AT250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AV$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AU250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AU$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AU250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AU250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AW$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AV250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AV$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AV250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AV250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AX$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AW250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AW$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AW250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AW250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AY$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AX250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AX$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AX250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AX250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>AZ$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AY250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AY$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AY250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AY250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BA$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:AZ250))*IF(OFFSET($G236, -$D242, $D243)+$E243-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>AZ$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:AZ250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:AZ250))*IF(OFFSET($G237, -$D242, $D243)+$E243-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BB$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BA250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BA$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BA250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BA250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BC$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BB250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BB$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BB250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BB250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BD$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BC250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BC$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BC250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BC250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BE$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BD250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BD$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BD250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BD250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BF$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BE250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BE$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BE250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BE250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BG$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BF250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BF$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BF250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BF250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BH$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BG250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BG$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BG250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BG250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BI$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BH250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BH$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BH250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BH250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BJ$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BI250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BI$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BI250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BI250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BK$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BJ250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BJ$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BJ250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BJ250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BL$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BK250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BK$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BK250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BK250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BM$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BL250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BL$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BL250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BL250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BN$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BM250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BM$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BM250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BM250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BO$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BN250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BN$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BN250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BN250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BP$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BO250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BO$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BO250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BO250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BQ$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BP250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BP$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BP250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BP250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BR$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BQ250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BQ$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BQ250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BQ250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BS$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BR250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BR$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BR250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BR250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BT$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BS250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BS$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BS250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BS250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G236, -$D242, $D243)=\"n/a\", 0, IF(OFFSET($G239, -$D242, $D243)=\"SL\",\nIF(OFFSET($G236, -$D242, $D243)+$E243>BU$5, IFERROR((OFFSET($G235, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))), 0), OFFSET($G235, -$D242, $D243)-SUM($G250:BT250))*IF(OFFSET($G236, -$D242, $D243)+$E243-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G237, -$D242, $D243)+$E243>BT$5, IFERROR(((OFFSET($G235, -$D242, $D243)-SUM($G250:BT250))*OFFSET($G238, -$D242, $D243)/(OFFSET($G236, -$D242, $D243))),0), OFFSET($G235, -$D242, $D243)-SUM($G250:BT250))*IF(OFFSET($G237, -$D242, $D243)+$E243-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D274)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>L$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:K281))*IF(OFFSET($G267, -$D273, $D274)+$E274-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>K$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:K281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:K281))*IF(OFFSET($G268, -$D273, $D274)+$E274-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>M$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:L281))*IF(OFFSET($G267, -$D273, $D274)+$E274-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>L$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:L281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:L281))*IF(OFFSET($G268, -$D273, $D274)+$E274-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>N$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:M281))*IF(OFFSET($G267, -$D273, $D274)+$E274-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>M$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:M281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:M281))*IF(OFFSET($G268, -$D273, $D274)+$E274-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>O$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:N281))*IF(OFFSET($G267, -$D273, $D274)+$E274-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>N$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:N281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:N281))*IF(OFFSET($G268, -$D273, $D274)+$E274-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>P$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:O281))*IF(OFFSET($G267, -$D273, $D274)+$E274-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>O$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:O281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:O281))*IF(OFFSET($G268, -$D273, $D274)+$E274-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>Q$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:P281))*IF(OFFSET($G267, -$D273, $D274)+$E274-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>P$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:P281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:P281))*IF(OFFSET($G268, -$D273, $D274)+$E274-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>R$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:Q281))*IF(OFFSET($G267, -$D273, $D274)+$E274-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>Q$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:Q281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:Q281))*IF(OFFSET($G268, -$D273, $D274)+$E274-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>S$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:R281))*IF(OFFSET($G267, -$D273, $D274)+$E274-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>R$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:R281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:R281))*IF(OFFSET($G268, -$D273, $D274)+$E274-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>T$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:S281))*IF(OFFSET($G267, -$D273, $D274)+$E274-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>S$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:S281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:S281))*IF(OFFSET($G268, -$D273, $D274)+$E274-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>U$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:T281))*IF(OFFSET($G267, -$D273, $D274)+$E274-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>T$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:T281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:T281))*IF(OFFSET($G268, -$D273, $D274)+$E274-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>V$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:U281))*IF(OFFSET($G267, -$D273, $D274)+$E274-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>U$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:U281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:U281))*IF(OFFSET($G268, -$D273, $D274)+$E274-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>W$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:V281))*IF(OFFSET($G267, -$D273, $D274)+$E274-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>V$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:V281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:V281))*IF(OFFSET($G268, -$D273, $D274)+$E274-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>X$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:W281))*IF(OFFSET($G267, -$D273, $D274)+$E274-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>W$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:W281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:W281))*IF(OFFSET($G268, -$D273, $D274)+$E274-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>Y$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:X281))*IF(OFFSET($G267, -$D273, $D274)+$E274-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>X$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:X281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:X281))*IF(OFFSET($G268, -$D273, $D274)+$E274-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>Z$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:Y281))*IF(OFFSET($G267, -$D273, $D274)+$E274-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>Y$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:Y281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:Y281))*IF(OFFSET($G268, -$D273, $D274)+$E274-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AA$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:Z281))*IF(OFFSET($G267, -$D273, $D274)+$E274-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>Z$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:Z281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:Z281))*IF(OFFSET($G268, -$D273, $D274)+$E274-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AB$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AA281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AA$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AA281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AA281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AC$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AB281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AB$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AB281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AB281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AD$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AC281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AC$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AC281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AC281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AE$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AD281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AD$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AD281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AD281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AF$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AE281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AE$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AE281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AE281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AG$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AF281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AF$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AF281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AF281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AH$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AG281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AG$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AG281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AG281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AI$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AH281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AH$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AH281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AH281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AJ$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AI281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AI$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AI281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AI281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AK$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AJ281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AJ$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AJ281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AJ281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AL$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AK281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AK$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AK281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AK281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AM$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AL281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AL$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AL281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AL281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AN$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AM281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AM$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AM281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AM281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AO$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AN281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AN$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AN281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AN281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AP$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AO281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AO$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AO281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AO281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AQ$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AP281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AP$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AP281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AP281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AR$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AQ281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AQ$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AQ281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AQ281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AS$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AR281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AR$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AR281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AR281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AT$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AS281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AS$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AS281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AS281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AU$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AT281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AT$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AT281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AT281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AV$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AU281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AU$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AU281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AU281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AW$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AV281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AV$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AV281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AV281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AX$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AW281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AW$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AW281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AW281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AY$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AX281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AX$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AX281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AX281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>AZ$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AY281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AY$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AY281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AY281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BA$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:AZ281))*IF(OFFSET($G267, -$D273, $D274)+$E274-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>AZ$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:AZ281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:AZ281))*IF(OFFSET($G268, -$D273, $D274)+$E274-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BB$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BA281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BA$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BA281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BA281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BC$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BB281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BB$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BB281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BB281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BD$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BC281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BC$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BC281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BC281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BE$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BD281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BD$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BD281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BD281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BF$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BE281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BE$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BE281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BE281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BG$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BF281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BF$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BF281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BF281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BH$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BG281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BG$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BG281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BG281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BI$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BH281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BH$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BH281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BH281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BJ$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BI281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BI$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BI281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BI281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BK$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BJ281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BJ$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BJ281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BJ281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BL$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BK281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BK$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BK281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BK281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BM$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BL281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BL$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BL281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BL281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BN$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BM281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BM$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BM281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BM281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BO$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BN281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BN$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BN281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BN281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BP$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BO281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BO$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BO281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BO281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BQ$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BP281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BP$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BP281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BP281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BR$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BQ281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BQ$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BQ281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BQ281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BS$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BR281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BR$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BR281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BR281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BT$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BS281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BS$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BS281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BS281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G267, -$D273, $D274)=\"n/a\", 0, IF(OFFSET($G270, -$D273, $D274)=\"SL\",\nIF(OFFSET($G267, -$D273, $D274)+$E274>BU$5, IFERROR((OFFSET($G266, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))), 0), OFFSET($G266, -$D273, $D274)-SUM($G281:BT281))*IF(OFFSET($G267, -$D273, $D274)+$E274-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G268, -$D273, $D274)+$E274>BT$5, IFERROR(((OFFSET($G266, -$D273, $D274)-SUM($G281:BT281))*OFFSET($G269, -$D273, $D274)/(OFFSET($G267, -$D273, $D274))),0), OFFSET($G266, -$D273, $D274)-SUM($G281:BT281))*IF(OFFSET($G268, -$D273, $D274)+$E274-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E287)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E287)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E287)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E287)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E287)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E287)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E287)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E287)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E287)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E287)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E287)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E287)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E287)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E287)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E287)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E287)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F286&\" - tax depreciation\"","v":"Accelerated Depr - Distr assets (Other) - tax depreciation"},null,{"$f":"SUM(H298:H311)+H290","v":0.61269603734796396},0.61269603734796396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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,{"$f":"SUM(BT298:BT311)+BT290","v":0},{"$f":"SUM(BU298:BU311)+BU290","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E315)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E315)=\"\", G323, INDEX('TAB input'!H$446:H$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E315)=\"\", H323, INDEX('TAB input'!I$446:I$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E315)=\"\", I323, INDEX('TAB input'!J$446:J$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E315)=\"\", J323, INDEX('TAB input'!K$446:K$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E315)=\"\", K323, INDEX('TAB input'!L$446:L$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E315)=\"\", L323, INDEX('TAB input'!M$446:M$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E315)=\"\", M323, INDEX('TAB input'!N$446:N$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E315)=\"\", N323, INDEX('TAB input'!O$446:O$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E315)=\"\", O323, INDEX('TAB input'!P$446:P$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E315)=\"\", P323, INDEX('TAB input'!Q$446:Q$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E315)=\"\", Q323, INDEX('TAB input'!R$446:R$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E315)=\"\", R323, INDEX('TAB input'!S$446:S$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E315)=\"\", S323, INDEX('TAB input'!T$446:T$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E315)=\"\", T323, INDEX('TAB input'!U$446:U$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E315)=\"\", U323, INDEX('TAB input'!V$446:V$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E315)=\"\", V323, INDEX('TAB input'!W$446:W$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E315)=\"\", W323, INDEX('TAB input'!X$446:X$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E315)=\"\", X323, INDEX('TAB input'!Y$446:Y$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E315)=\"\", Y323, INDEX('TAB input'!Z$446:Z$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E315)=\"\", Z323, INDEX('TAB input'!AA$446:AA$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E315)=\"\", AA323, INDEX('TAB input'!AB$446:AB$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E315)=\"\", AB323, INDEX('TAB input'!AC$446:AC$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E315)=\"\", AC323, INDEX('TAB input'!AD$446:AD$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E315)=\"\", AD323, INDEX('TAB input'!AE$446:AE$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E315)=\"\", AE323, INDEX('TAB input'!AF$446:AF$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E315)=\"\", AF323, INDEX('TAB input'!AG$446:AG$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E315)=\"\", AG323, INDEX('TAB input'!AH$446:AH$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E315)=\"\", AH323, INDEX('TAB input'!AI$446:AI$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E315)=\"\", AI323, INDEX('TAB input'!AJ$446:AJ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E315)=\"\", AJ323, INDEX('TAB input'!AK$446:AK$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E315)=\"\", AK323, INDEX('TAB input'!AL$446:AL$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E315)=\"\", AL323, INDEX('TAB input'!AM$446:AM$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E315)=\"\", AM323, INDEX('TAB input'!AN$446:AN$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E315)=\"\", AN323, INDEX('TAB input'!AO$446:AO$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E315)=\"\", AO323, INDEX('TAB input'!AP$446:AP$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E315)=\"\", AP323, INDEX('TAB input'!AQ$446:AQ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E315)=\"\", AQ323, INDEX('TAB input'!AR$446:AR$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E315)=\"\", AR323, INDEX('TAB input'!AS$446:AS$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E315)=\"\", AS323, INDEX('TAB input'!AT$446:AT$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E315)=\"\", AT323, INDEX('TAB input'!AU$446:AU$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E315)=\"\", AU323, INDEX('TAB input'!AV$446:AV$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E315)=\"\", AV323, INDEX('TAB input'!AW$446:AW$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E315)=\"\", AW323, INDEX('TAB input'!AX$446:AX$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E315)=\"\", AX323, INDEX('TAB input'!AY$446:AY$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E315)=\"\", AY323, INDEX('TAB input'!AZ$446:AZ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E315)=\"\", AZ323, INDEX('TAB input'!BA$446:BA$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E315)=\"\", BA323, INDEX('TAB input'!BB$446:BB$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E315)=\"\", BB323, INDEX('TAB input'!BC$446:BC$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E315)=\"\", BC323, INDEX('TAB input'!BD$446:BD$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E315)=\"\", BD323, INDEX('TAB input'!BE$446:BE$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E315)=\"\", BE323, INDEX('TAB input'!BF$446:BF$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E315)=\"\", BF323, INDEX('TAB input'!BG$446:BG$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E315)=\"\", BG323, INDEX('TAB input'!BH$446:BH$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E315)=\"\", BH323, INDEX('TAB input'!BI$446:BI$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E315)=\"\", BI323, INDEX('TAB input'!BJ$446:BJ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E315)=\"\", BJ323, INDEX('TAB input'!BK$446:BK$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E315)=\"\", BK323, INDEX('TAB input'!BL$446:BL$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E315)=\"\", BL323, INDEX('TAB input'!BM$446:BM$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E315)=\"\", BM323, INDEX('TAB input'!BN$446:BN$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E315)=\"\", BN323, INDEX('TAB input'!BO$446:BO$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E315)=\"\", BO323, INDEX('TAB input'!BP$446:BP$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E315)=\"\", BP323, INDEX('TAB input'!BQ$446:BQ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E315)=\"\", BQ323, INDEX('TAB input'!BR$446:BR$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E315)=\"\", BR323, INDEX('TAB input'!BS$446:BS$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E315)=\"\", BS323, INDEX('TAB input'!BT$446:BT$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E315)=\"\", BT323, INDEX('TAB input'!BU$446:BU$495, $E315))","v":"DV"}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D328)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>J$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:I328))*IF(OFFSET($G318,-$D328,$D328)+$E328-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>I$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:I328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:I328))*IF(OFFSET($G319,-$D328,$D328)+$E328-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>K$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:J328))*IF(OFFSET($G318,-$D328,$D328)+$E328-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>J$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:J328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:J328))*IF(OFFSET($G319,-$D328,$D328)+$E328-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>L$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:K328))*IF(OFFSET($G318,-$D328,$D328)+$E328-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>K$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:K328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:K328))*IF(OFFSET($G319,-$D328,$D328)+$E328-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>M$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:L328))*IF(OFFSET($G318,-$D328,$D328)+$E328-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>L$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:L328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:L328))*IF(OFFSET($G319,-$D328,$D328)+$E328-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>N$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:M328))*IF(OFFSET($G318,-$D328,$D328)+$E328-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>M$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:M328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:M328))*IF(OFFSET($G319,-$D328,$D328)+$E328-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>O$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:N328))*IF(OFFSET($G318,-$D328,$D328)+$E328-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>N$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:N328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:N328))*IF(OFFSET($G319,-$D328,$D328)+$E328-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>P$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:O328))*IF(OFFSET($G318,-$D328,$D328)+$E328-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>O$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:O328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:O328))*IF(OFFSET($G319,-$D328,$D328)+$E328-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>Q$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:P328))*IF(OFFSET($G318,-$D328,$D328)+$E328-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>P$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:P328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:P328))*IF(OFFSET($G319,-$D328,$D328)+$E328-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>R$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:Q328))*IF(OFFSET($G318,-$D328,$D328)+$E328-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>Q$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:Q328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:Q328))*IF(OFFSET($G319,-$D328,$D328)+$E328-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>S$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:R328))*IF(OFFSET($G318,-$D328,$D328)+$E328-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>R$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:R328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:R328))*IF(OFFSET($G319,-$D328,$D328)+$E328-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>T$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:S328))*IF(OFFSET($G318,-$D328,$D328)+$E328-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>S$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:S328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:S328))*IF(OFFSET($G319,-$D328,$D328)+$E328-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>U$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:T328))*IF(OFFSET($G318,-$D328,$D328)+$E328-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>T$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:T328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:T328))*IF(OFFSET($G319,-$D328,$D328)+$E328-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>V$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:U328))*IF(OFFSET($G318,-$D328,$D328)+$E328-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>U$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:U328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:U328))*IF(OFFSET($G319,-$D328,$D328)+$E328-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>W$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:V328))*IF(OFFSET($G318,-$D328,$D328)+$E328-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>V$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:V328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:V328))*IF(OFFSET($G319,-$D328,$D328)+$E328-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>X$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:W328))*IF(OFFSET($G318,-$D328,$D328)+$E328-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>W$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:W328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:W328))*IF(OFFSET($G319,-$D328,$D328)+$E328-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>Y$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:X328))*IF(OFFSET($G318,-$D328,$D328)+$E328-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>X$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:X328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:X328))*IF(OFFSET($G319,-$D328,$D328)+$E328-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>Z$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:Y328))*IF(OFFSET($G318,-$D328,$D328)+$E328-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>Y$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:Y328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:Y328))*IF(OFFSET($G319,-$D328,$D328)+$E328-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AA$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:Z328))*IF(OFFSET($G318,-$D328,$D328)+$E328-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>Z$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:Z328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:Z328))*IF(OFFSET($G319,-$D328,$D328)+$E328-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AB$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AA328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AA$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AA328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AA328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AC$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AB328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AB$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AB328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AB328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AD$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AC328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AC$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AC328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AC328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AE$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AD328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AD$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AD328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AD328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AF$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AE328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AE$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AE328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AE328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AG$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AF328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AF$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AF328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AF328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AH$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AG328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AG$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AG328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AG328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AI$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AH328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AH$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AH328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AH328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AJ$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AI328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AI$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AI328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AI328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AK$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AJ328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AJ$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AJ328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AJ328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AL$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AK328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AK$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AK328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AK328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AM$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AL328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AL$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AL328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AL328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AN$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AM328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AM$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AM328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AM328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AO$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AN328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AN$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AN328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AN328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AP$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AO328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AO$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AO328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AO328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AQ$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AP328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AP$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AP328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AP328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AR$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AQ328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AQ$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AQ328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AQ328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AS$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AR328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AR$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AR328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AR328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AT$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AS328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AS$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AS328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AS328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AU$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AT328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AT$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AT328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AT328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AV$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AU328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AU$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AU328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AU328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AW$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AV328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AV$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AV328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AV328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AX$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AW328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AW$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AW328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AW328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AY$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AX328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AX$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AX328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AX328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>AZ$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AY328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AY$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AY328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AY328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BA$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AZ328))*IF(OFFSET($G318,-$D328,$D328)+$E328-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>AZ$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:AZ328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:AZ328))*IF(OFFSET($G319,-$D328,$D328)+$E328-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BB$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BA328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BA$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BA328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BA328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BC$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BB328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BB$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BB328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BB328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BD$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BC328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BC$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BC328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BC328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BE$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BD328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BD$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BD328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BD328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BF$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BE328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BE$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BE328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BE328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BG$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BF328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BF$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BF328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BF328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BH$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BG328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BG$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BG328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BG328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BI$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BH328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BH$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BH328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BH328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BJ$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BI328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BI$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BI328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BI328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BK$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BJ328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BJ$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BJ328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BJ328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BL$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BK328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BK$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BK328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BK328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BM$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BL328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BL$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BL328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BL328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BN$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BM328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BM$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BM328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BM328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BO$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BN328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BN$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BN328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BN328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BP$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BO328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BO$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BO328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BO328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BQ$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BP328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BP$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BP328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BP328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BR$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BQ328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BQ$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BQ328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BQ328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BS$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BR328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BR$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BR328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BR328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BT$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BS328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BS$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BS328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BS328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G318, -$D328, $D328)=\"n/a\",0,IF(OFFSET($G325, -$D328, $D328)=\"SL\",\nIF(OFFSET($G318,-$D328,$D328)+$E328>BU$5,IFERROR((OFFSET($G317,-$D328,$D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BT328))*IF(OFFSET($G318,-$D328,$D328)+$E328-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G319,-$D328,$D328)+$E328>BT$5,IFERROR(((OFFSET($G317,-$D328,$D328)-SUM($G328:BT328))*OFFSET($G324, -$D328, $D328)/(OFFSET($G318,-$D328,$D328))),0),OFFSET($G317,-$D328,$D328)-SUM($G328:BT328))*IF(OFFSET($G319,-$D328,$D328)+$E328-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,{"$f":"ROUNDUP(E354, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>H$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:G354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>G$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:G354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:G354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>I$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:H354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>H$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:H354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:H354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>J$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:I354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>I$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:I354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:I354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>K$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:J354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>J$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:J354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:J354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>L$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:K354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>K$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:K354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:K354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>M$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:L354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>L$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:L354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:L354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>N$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:M354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>M$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:M354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:M354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>O$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:N354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>N$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:N354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:N354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>P$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:O354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>O$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:O354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:O354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>Q$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:P354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>P$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:P354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:P354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>R$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:Q354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>Q$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:Q354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:Q354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>S$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:R354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>R$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:R354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:R354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>T$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:S354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>S$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:S354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:S354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>U$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:T354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>T$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:T354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:T354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>V$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:U354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>U$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:U354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:U354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>W$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:V354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>V$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:V354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:V354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>X$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:W354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>W$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:W354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:W354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>Y$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:X354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>X$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:X354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:X354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>Z$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:Y354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>Y$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:Y354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:Y354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AA$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:Z354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>Z$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:Z354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:Z354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AB$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AA354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AA$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AA354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AA354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AC$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AB354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AB$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AB354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AB354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AD$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AC354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AC$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AC354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AC354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AE$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AD354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AD$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AD354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AD354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AF$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AE354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AE$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AE354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AE354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AG$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AF354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AF$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AF354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AF354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AH$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AG354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AG$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AG354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AG354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AI$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AH354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AH$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AH354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AH354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AJ$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AI354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AI$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AI354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AI354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AK$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AJ354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AJ$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AJ354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AJ354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AL$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AK354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AK$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AK354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AK354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AM$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AL354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AL$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AL354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AL354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AN$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AM354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AM$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AM354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AM354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AO$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AN354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AN$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AN354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AN354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AP$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AO354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AO$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AO354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AO354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AQ$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AP354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AP$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AP354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AP354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AR$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AQ354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AQ$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AQ354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AQ354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AS$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AR354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AR$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AR354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AR354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AT$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AS354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AS$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AS354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AS354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AU$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AT354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AT$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AT354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AT354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AV$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AU354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AU$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AU354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AU354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AW$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AV354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AV$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AV354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AV354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AX$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AW354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AW$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AW354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AW354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AY$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AX354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AX$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AX354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AX354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>AZ$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AY354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AY$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AY354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AY354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BA$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AZ354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>AZ$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:AZ354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:AZ354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BB$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BA354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BA$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BA354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BA354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BC$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BB354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BB$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BB354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BB354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BD$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BC354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BC$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BC354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BC354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BE$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BD354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BD$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BD354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BD354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BF$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BE354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BE$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BE354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BE354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BG$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BF354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BF$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BF354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BF354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BH$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BG354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BG$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BG354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BG354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BI$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BH354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BH$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BH354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BH354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BJ$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BI354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BI$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BI354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BI354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BK$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BJ354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BJ$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BJ354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BJ354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BL$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BK354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BK$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BK354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BK354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BM$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BL354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BL$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BL354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BL354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BN$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BM354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BM$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BM354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BM354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BO$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BN354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BN$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BN354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BN354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BP$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BO354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BO$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BO354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BO354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BQ$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BP354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BP$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BP354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BP354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BR$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BQ354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BQ$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BQ354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BQ354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BS$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BR354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BR$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BR354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BR354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BT$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BS354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BS$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BS354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BS354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G344, -$D354, $D354)=\"n/a\",0,IF(OFFSET($G351, -$D354, $D354)=\"SL\",\nIF(OFFSET($G344,-$D354,$D354)+$E354>BU$5,IFERROR((OFFSET($G343,-$D354,$D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BT354)),\nIF(OFFSET($G344,-$D354,$D354)+$E354>BT$5,IFERROR(((OFFSET($G343,-$D354,$D354)-SUM($G354:BT354))*OFFSET($G350, -$D354, $D354)/(OFFSET($G344,-$D354,$D354))),0),OFFSET($G343,-$D354,$D354)-SUM($G354:BT354)))*IF(OFFSET($G344,-$D354,$D354)+$E354-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D359)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>M$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:L359))*IF(OFFSET($G349,-$D359,$D359)+$E359-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>L$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:L359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:L359))*IF(OFFSET($G350,-$D359,$D359)+$E359-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>N$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:M359))*IF(OFFSET($G349,-$D359,$D359)+$E359-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>M$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:M359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:M359))*IF(OFFSET($G350,-$D359,$D359)+$E359-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>O$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:N359))*IF(OFFSET($G349,-$D359,$D359)+$E359-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>N$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:N359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:N359))*IF(OFFSET($G350,-$D359,$D359)+$E359-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>P$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:O359))*IF(OFFSET($G349,-$D359,$D359)+$E359-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>O$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:O359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:O359))*IF(OFFSET($G350,-$D359,$D359)+$E359-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>Q$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:P359))*IF(OFFSET($G349,-$D359,$D359)+$E359-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>P$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:P359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:P359))*IF(OFFSET($G350,-$D359,$D359)+$E359-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>R$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:Q359))*IF(OFFSET($G349,-$D359,$D359)+$E359-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>Q$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:Q359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:Q359))*IF(OFFSET($G350,-$D359,$D359)+$E359-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>S$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:R359))*IF(OFFSET($G349,-$D359,$D359)+$E359-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>R$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:R359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:R359))*IF(OFFSET($G350,-$D359,$D359)+$E359-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>T$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:S359))*IF(OFFSET($G349,-$D359,$D359)+$E359-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>S$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:S359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:S359))*IF(OFFSET($G350,-$D359,$D359)+$E359-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>U$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:T359))*IF(OFFSET($G349,-$D359,$D359)+$E359-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>T$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:T359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:T359))*IF(OFFSET($G350,-$D359,$D359)+$E359-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>V$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:U359))*IF(OFFSET($G349,-$D359,$D359)+$E359-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>U$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:U359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:U359))*IF(OFFSET($G350,-$D359,$D359)+$E359-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>W$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:V359))*IF(OFFSET($G349,-$D359,$D359)+$E359-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>V$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:V359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:V359))*IF(OFFSET($G350,-$D359,$D359)+$E359-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>X$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:W359))*IF(OFFSET($G349,-$D359,$D359)+$E359-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>W$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:W359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:W359))*IF(OFFSET($G350,-$D359,$D359)+$E359-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>Y$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:X359))*IF(OFFSET($G349,-$D359,$D359)+$E359-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>X$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:X359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:X359))*IF(OFFSET($G350,-$D359,$D359)+$E359-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>Z$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:Y359))*IF(OFFSET($G349,-$D359,$D359)+$E359-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>Y$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:Y359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:Y359))*IF(OFFSET($G350,-$D359,$D359)+$E359-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AA$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:Z359))*IF(OFFSET($G349,-$D359,$D359)+$E359-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>Z$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:Z359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:Z359))*IF(OFFSET($G350,-$D359,$D359)+$E359-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AB$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AA359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AA$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AA359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AA359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AC$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AB359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AB$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AB359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AB359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AD$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AC359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AC$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AC359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AC359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AE$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AD359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AD$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AD359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AD359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AF$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AE359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AE$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AE359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AE359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AG$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AF359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AF$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AF359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AF359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AH$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AG359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AG$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AG359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AG359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AI$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AH359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AH$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AH359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AH359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AJ$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AI359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AI$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AI359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AI359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AK$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AJ359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AJ$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AJ359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AJ359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AL$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AK359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AK$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AK359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AK359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AM$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AL359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AL$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AL359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AL359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AN$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AM359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AM$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AM359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AM359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AO$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AN359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AN$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AN359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AN359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AP$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AO359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AO$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AO359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AO359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AQ$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AP359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AP$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AP359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AP359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AR$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AQ359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AQ$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AQ359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AQ359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AS$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AR359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AR$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AR359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AR359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AT$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AS359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AS$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AS359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AS359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AU$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AT359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AT$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AT359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AT359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AV$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AU359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AU$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AU359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AU359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AW$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AV359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AV$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AV359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AV359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AX$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AW359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AW$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AW359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AW359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AY$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AX359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AX$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AX359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AX359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>AZ$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AY359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AY$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AY359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AY359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BA$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AZ359))*IF(OFFSET($G349,-$D359,$D359)+$E359-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>AZ$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:AZ359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:AZ359))*IF(OFFSET($G350,-$D359,$D359)+$E359-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BB$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BA359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BA$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BA359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BA359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BC$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BB359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BB$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BB359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BB359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BD$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BC359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BC$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BC359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BC359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BE$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BD359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BD$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BD359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BD359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BF$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BE359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BE$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BE359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BE359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BG$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BF359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BF$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BF359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BF359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BH$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BG359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BG$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BG359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BG359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BI$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BH359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BH$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BH359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BH359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BJ$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BI359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BI$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BI359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BI359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BK$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BJ359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BJ$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BJ359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BJ359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BL$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BK359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BK$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BK359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BK359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BM$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BL359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BL$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BL359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BL359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BN$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BM359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BM$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BM359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BM359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BO$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BN359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BN$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BN359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BN359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BP$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BO359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BO$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BO359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BO359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BQ$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BP359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BP$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BP359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BP359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BR$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BQ359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BQ$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BQ359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BQ359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BS$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BR359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BR$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BR359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BR359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BT$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BS359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BS$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BS359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BS359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D359, $D359)=\"n/a\",0,IF(OFFSET($G356, -$D359, $D359)=\"SL\",\nIF(OFFSET($G349,-$D359,$D359)+$E359>BU$5,IFERROR((OFFSET($G348,-$D359,$D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BT359))*IF(OFFSET($G349,-$D359,$D359)+$E359-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G350,-$D359,$D359)+$E359>BT$5,IFERROR(((OFFSET($G348,-$D359,$D359)-SUM($G359:BT359))*OFFSET($G355, -$D359, $D359)/(OFFSET($G349,-$D359,$D359))),0),OFFSET($G348,-$D359,$D359)-SUM($G359:BT359))*IF(OFFSET($G350,-$D359,$D359)+$E359-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E371","v":"Asset class 14"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E371, 'TAB input'!$D$18:$D$67, 0))","v":"Non- Network Leasehold Land & Buildings - 2025-26"}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E371)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E371)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E371)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E371)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E371)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E371)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E371)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E371)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E371)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E371)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E371)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E371)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E371)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E371)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E371)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E371)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D383)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>I$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:H390))*IF(OFFSET($G376, -$D382, $D383)+$E383-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>H$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:H390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:H390))*IF(OFFSET($G377, -$D382, $D383)+$E383-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>J$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:I390))*IF(OFFSET($G376, -$D382, $D383)+$E383-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>I$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:I390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:I390))*IF(OFFSET($G377, -$D382, $D383)+$E383-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>K$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:J390))*IF(OFFSET($G376, -$D382, $D383)+$E383-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>J$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:J390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:J390))*IF(OFFSET($G377, -$D382, $D383)+$E383-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>L$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:K390))*IF(OFFSET($G376, -$D382, $D383)+$E383-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>K$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:K390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:K390))*IF(OFFSET($G377, -$D382, $D383)+$E383-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>M$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:L390))*IF(OFFSET($G376, -$D382, $D383)+$E383-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>L$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:L390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:L390))*IF(OFFSET($G377, -$D382, $D383)+$E383-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>N$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:M390))*IF(OFFSET($G376, -$D382, $D383)+$E383-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>M$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:M390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:M390))*IF(OFFSET($G377, -$D382, $D383)+$E383-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>O$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:N390))*IF(OFFSET($G376, -$D382, $D383)+$E383-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>N$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:N390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:N390))*IF(OFFSET($G377, -$D382, $D383)+$E383-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>P$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:O390))*IF(OFFSET($G376, -$D382, $D383)+$E383-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>O$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:O390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:O390))*IF(OFFSET($G377, -$D382, $D383)+$E383-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>Q$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:P390))*IF(OFFSET($G376, -$D382, $D383)+$E383-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>P$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:P390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:P390))*IF(OFFSET($G377, -$D382, $D383)+$E383-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>R$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:Q390))*IF(OFFSET($G376, -$D382, $D383)+$E383-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>Q$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:Q390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:Q390))*IF(OFFSET($G377, -$D382, $D383)+$E383-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>S$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:R390))*IF(OFFSET($G376, -$D382, $D383)+$E383-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>R$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:R390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:R390))*IF(OFFSET($G377, -$D382, $D383)+$E383-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>T$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:S390))*IF(OFFSET($G376, -$D382, $D383)+$E383-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>S$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:S390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:S390))*IF(OFFSET($G377, -$D382, $D383)+$E383-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>U$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:T390))*IF(OFFSET($G376, -$D382, $D383)+$E383-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>T$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:T390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:T390))*IF(OFFSET($G377, -$D382, $D383)+$E383-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>V$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:U390))*IF(OFFSET($G376, -$D382, $D383)+$E383-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>U$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:U390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:U390))*IF(OFFSET($G377, -$D382, $D383)+$E383-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>W$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:V390))*IF(OFFSET($G376, -$D382, $D383)+$E383-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>V$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:V390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:V390))*IF(OFFSET($G377, -$D382, $D383)+$E383-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>X$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:W390))*IF(OFFSET($G376, -$D382, $D383)+$E383-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>W$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:W390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:W390))*IF(OFFSET($G377, -$D382, $D383)+$E383-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>Y$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:X390))*IF(OFFSET($G376, -$D382, $D383)+$E383-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>X$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:X390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:X390))*IF(OFFSET($G377, -$D382, $D383)+$E383-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>Z$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:Y390))*IF(OFFSET($G376, -$D382, $D383)+$E383-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>Y$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:Y390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:Y390))*IF(OFFSET($G377, -$D382, $D383)+$E383-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AA$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:Z390))*IF(OFFSET($G376, -$D382, $D383)+$E383-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>Z$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:Z390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:Z390))*IF(OFFSET($G377, -$D382, $D383)+$E383-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AB$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AA390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AA$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AA390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AA390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AC$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AB390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AB$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AB390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AB390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AD$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AC390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AC$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AC390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AC390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AE$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AD390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AD$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AD390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AD390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AF$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AE390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AE$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AE390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AE390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AG$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AF390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AF$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AF390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AF390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AH$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AG390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AG$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AG390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AG390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AI$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AH390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AH$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AH390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AH390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AJ$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AI390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AI$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AI390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AI390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AK$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AJ390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AJ$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AJ390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AJ390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AL$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AK390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AK$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AK390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AK390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AM$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AL390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AL$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AL390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AL390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AN$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AM390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AM$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AM390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AM390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AO$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AN390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AN$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AN390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AN390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AP$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AO390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AO$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AO390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AO390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AQ$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AP390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AP$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AP390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AP390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AR$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AQ390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AQ$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AQ390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AQ390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AS$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AR390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AR$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AR390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AR390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AT$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AS390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AS$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AS390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AS390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AU$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AT390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AT$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AT390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AT390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AV$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AU390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AU$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AU390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AU390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AW$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AV390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AV$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AV390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AV390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AX$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AW390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AW$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AW390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AW390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AY$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AX390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AX$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AX390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AX390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>AZ$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AY390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AY$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AY390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AY390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BA$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:AZ390))*IF(OFFSET($G376, -$D382, $D383)+$E383-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>AZ$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:AZ390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:AZ390))*IF(OFFSET($G377, -$D382, $D383)+$E383-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BB$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BA390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BA$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BA390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BA390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BC$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BB390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BB$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BB390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BB390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BD$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BC390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BC$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BC390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BC390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BE$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BD390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BD$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BD390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BD390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BF$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BE390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BE$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BE390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BE390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BG$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BF390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BF$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BF390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BF390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BH$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BG390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BG$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BG390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BG390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BI$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BH390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BH$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BH390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BH390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BJ$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BI390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BI$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BI390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BI390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BK$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BJ390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BJ$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BJ390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BJ390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BL$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BK390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BK$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BK390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BK390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BM$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BL390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BL$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BL390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BL390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BN$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BM390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BM$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BM390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BM390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BO$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BN390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BN$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BN390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BN390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BP$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BO390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BO$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BO390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BO390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BQ$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BP390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BP$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BP390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BP390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BR$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BQ390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BQ$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BQ390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BQ390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BS$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BR390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BR$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BR390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BR390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BT$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BS390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BS$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BS390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BS390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G376, -$D382, $D383)=\"n/a\", 0, IF(OFFSET($G379, -$D382, $D383)=\"SL\",\nIF(OFFSET($G376, -$D382, $D383)+$E383>BU$5, IFERROR((OFFSET($G375, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))), 0), OFFSET($G375, -$D382, $D383)-SUM($G390:BT390))*IF(OFFSET($G376, -$D382, $D383)+$E383-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G377, -$D382, $D383)+$E383>BT$5, IFERROR(((OFFSET($G375, -$D382, $D383)-SUM($G390:BT390))*OFFSET($G378, -$D382, $D383)/(OFFSET($G376, -$D382, $D383))),0), OFFSET($G375, -$D382, $D383)-SUM($G390:BT390))*IF(OFFSET($G377, -$D382, $D383)+$E383-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E399)=0, G401, INDEX('TAB input'!H$233:H$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E399)=0, H401, INDEX('TAB input'!I$233:I$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E399)=0, I401, INDEX('TAB input'!J$233:J$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E399)=0, J401, INDEX('TAB input'!K$233:K$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E399)=0, K401, INDEX('TAB input'!L$233:L$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E399)=0, L401, INDEX('TAB input'!M$233:M$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E399)=0, M401, INDEX('TAB input'!N$233:N$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E399)=0, N401, INDEX('TAB input'!O$233:O$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E399)=0, O401, INDEX('TAB input'!P$233:P$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E399)=0, P401, INDEX('TAB input'!Q$233:Q$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E399)=0, Q401, INDEX('TAB input'!R$233:R$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E399)=0, R401, INDEX('TAB input'!S$233:S$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E399)=0, S401, INDEX('TAB input'!T$233:T$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E399)=0, T401, INDEX('TAB input'!U$233:U$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E399)=0, U401, INDEX('TAB input'!V$233:V$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E399)=0, V401, INDEX('TAB input'!W$233:W$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E399)=0, W401, INDEX('TAB input'!X$233:X$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E399)=0, X401, INDEX('TAB input'!Y$233:Y$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E399)=0, Y401, INDEX('TAB input'!Z$233:Z$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E399)=0, Z401, INDEX('TAB input'!AA$233:AA$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E399)=0, AA401, INDEX('TAB input'!AB$233:AB$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E399)=0, AB401, INDEX('TAB input'!AC$233:AC$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E399)=0, AC401, INDEX('TAB input'!AD$233:AD$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E399)=0, AD401, INDEX('TAB input'!AE$233:AE$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E399)=0, AE401, INDEX('TAB input'!AF$233:AF$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E399)=0, AF401, INDEX('TAB input'!AG$233:AG$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E399)=0, AG401, INDEX('TAB input'!AH$233:AH$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E399)=0, AH401, INDEX('TAB input'!AI$233:AI$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E399)=0, AI401, INDEX('TAB input'!AJ$233:AJ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E399)=0, AJ401, INDEX('TAB input'!AK$233:AK$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E399)=0, AK401, INDEX('TAB input'!AL$233:AL$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E399)=0, AL401, INDEX('TAB input'!AM$233:AM$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E399)=0, AM401, INDEX('TAB input'!AN$233:AN$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E399)=0, AN401, INDEX('TAB input'!AO$233:AO$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E399)=0, AO401, INDEX('TAB input'!AP$233:AP$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E399)=0, AP401, INDEX('TAB input'!AQ$233:AQ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E399)=0, AQ401, INDEX('TAB input'!AR$233:AR$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E399)=0, AR401, INDEX('TAB input'!AS$233:AS$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E399)=0, AS401, INDEX('TAB input'!AT$233:AT$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E399)=0, AT401, INDEX('TAB input'!AU$233:AU$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E399)=0, AU401, INDEX('TAB input'!AV$233:AV$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E399)=0, AV401, INDEX('TAB input'!AW$233:AW$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E399)=0, AW401, INDEX('TAB input'!AX$233:AX$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E399)=0, AX401, INDEX('TAB input'!AY$233:AY$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E399)=0, AY401, INDEX('TAB input'!AZ$233:AZ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E399)=0, AZ401, INDEX('TAB input'!BA$233:BA$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E399)=0, BA401, INDEX('TAB input'!BB$233:BB$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E399)=0, BB401, INDEX('TAB input'!BC$233:BC$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E399)=0, BC401, INDEX('TAB input'!BD$233:BD$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E399)=0, BD401, INDEX('TAB input'!BE$233:BE$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E399)=0, BE401, INDEX('TAB input'!BF$233:BF$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E399)=0, BF401, INDEX('TAB input'!BG$233:BG$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E399)=0, BG401, INDEX('TAB input'!BH$233:BH$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E399)=0, BH401, INDEX('TAB input'!BI$233:BI$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E399)=0, BI401, INDEX('TAB input'!BJ$233:BJ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E399)=0, BJ401, INDEX('TAB input'!BK$233:BK$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E399)=0, BK401, INDEX('TAB input'!BL$233:BL$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E399)=0, BL401, INDEX('TAB input'!BM$233:BM$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E399)=0, BM401, INDEX('TAB input'!BN$233:BN$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E399)=0, BN401, INDEX('TAB input'!BO$233:BO$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E399)=0, BO401, INDEX('TAB input'!BP$233:BP$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E399)=0, BP401, INDEX('TAB input'!BQ$233:BQ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E399)=0, BQ401, INDEX('TAB input'!BR$233:BR$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E399)=0, BR401, INDEX('TAB input'!BS$233:BS$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E399)=0, BS401, INDEX('TAB input'!BT$233:BT$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E399)=0, BT401, INDEX('TAB input'!BU$233:BU$282, $E399))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E427)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E427)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E427)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E427)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E427)","v":"n/a"},{"$f":"INDEX('TAB input'!M$340:M$389, $E427)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E427)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E427)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E427)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E427)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E427)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E427)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E427)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E427)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E427)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E427)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D441)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>K$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:J448))*IF(OFFSET($G434, -$D440, $D441)+$E441-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>J$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:J448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:J448))*IF(OFFSET($G435, -$D440, $D441)+$E441-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>L$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:K448))*IF(OFFSET($G434, -$D440, $D441)+$E441-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>K$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:K448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:K448))*IF(OFFSET($G435, -$D440, $D441)+$E441-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>M$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:L448))*IF(OFFSET($G434, -$D440, $D441)+$E441-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>L$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:L448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:L448))*IF(OFFSET($G435, -$D440, $D441)+$E441-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>N$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:M448))*IF(OFFSET($G434, -$D440, $D441)+$E441-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>M$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:M448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:M448))*IF(OFFSET($G435, -$D440, $D441)+$E441-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>O$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:N448))*IF(OFFSET($G434, -$D440, $D441)+$E441-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>N$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:N448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:N448))*IF(OFFSET($G435, -$D440, $D441)+$E441-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>P$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:O448))*IF(OFFSET($G434, -$D440, $D441)+$E441-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>O$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:O448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:O448))*IF(OFFSET($G435, -$D440, $D441)+$E441-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>Q$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:P448))*IF(OFFSET($G434, -$D440, $D441)+$E441-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>P$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:P448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:P448))*IF(OFFSET($G435, -$D440, $D441)+$E441-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>R$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:Q448))*IF(OFFSET($G434, -$D440, $D441)+$E441-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>Q$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:Q448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:Q448))*IF(OFFSET($G435, -$D440, $D441)+$E441-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>S$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:R448))*IF(OFFSET($G434, -$D440, $D441)+$E441-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>R$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:R448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:R448))*IF(OFFSET($G435, -$D440, $D441)+$E441-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>T$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:S448))*IF(OFFSET($G434, -$D440, $D441)+$E441-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>S$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:S448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:S448))*IF(OFFSET($G435, -$D440, $D441)+$E441-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>U$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:T448))*IF(OFFSET($G434, -$D440, $D441)+$E441-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>T$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:T448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:T448))*IF(OFFSET($G435, -$D440, $D441)+$E441-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>V$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:U448))*IF(OFFSET($G434, -$D440, $D441)+$E441-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>U$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:U448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:U448))*IF(OFFSET($G435, -$D440, $D441)+$E441-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>W$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:V448))*IF(OFFSET($G434, -$D440, $D441)+$E441-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>V$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:V448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:V448))*IF(OFFSET($G435, -$D440, $D441)+$E441-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>X$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:W448))*IF(OFFSET($G434, -$D440, $D441)+$E441-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>W$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:W448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:W448))*IF(OFFSET($G435, -$D440, $D441)+$E441-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>Y$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:X448))*IF(OFFSET($G434, -$D440, $D441)+$E441-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>X$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:X448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:X448))*IF(OFFSET($G435, -$D440, $D441)+$E441-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>Z$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:Y448))*IF(OFFSET($G434, -$D440, $D441)+$E441-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>Y$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:Y448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:Y448))*IF(OFFSET($G435, -$D440, $D441)+$E441-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AA$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:Z448))*IF(OFFSET($G434, -$D440, $D441)+$E441-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>Z$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:Z448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:Z448))*IF(OFFSET($G435, -$D440, $D441)+$E441-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AB$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AA448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AA$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AA448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AA448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AC$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AB448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AB$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AB448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AB448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AD$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AC448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AC$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AC448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AC448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AE$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AD448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AD$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AD448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AD448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AF$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AE448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AE$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AE448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AE448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AG$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AF448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AF$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AF448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AF448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AH$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AG448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AG$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AG448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AG448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AI$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AH448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AH$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AH448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AH448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AJ$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AI448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AI$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AI448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AI448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AK$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AJ448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AJ$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AJ448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AJ448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AL$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AK448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AK$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AK448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AK448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AM$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AL448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AL$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AL448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AL448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AN$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AM448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AM$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AM448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AM448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AO$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AN448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AN$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AN448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AN448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AP$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AO448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AO$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AO448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AO448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AQ$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AP448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AP$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AP448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AP448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AR$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AQ448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AQ$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AQ448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AQ448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AS$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AR448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AR$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AR448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AR448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AT$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AS448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AS$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AS448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AS448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AU$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AT448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AT$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AT448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AT448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AV$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AU448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AU$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AU448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AU448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AW$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AV448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AV$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AV448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AV448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AX$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AW448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AW$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AW448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AW448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AY$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AX448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AX$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AX448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AX448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>AZ$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AY448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AY$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AY448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AY448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BA$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:AZ448))*IF(OFFSET($G434, -$D440, $D441)+$E441-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>AZ$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:AZ448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:AZ448))*IF(OFFSET($G435, -$D440, $D441)+$E441-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BB$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BA448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BA$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BA448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BA448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BC$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BB448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BB$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BB448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BB448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BD$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BC448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BC$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BC448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BC448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BE$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BD448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BD$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BD448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BD448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BF$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BE448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BE$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BE448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BE448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BG$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BF448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BF$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BF448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BF448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BH$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BG448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BG$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BG448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BG448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BI$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BH448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BH$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BH448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BH448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BJ$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BI448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BI$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BI448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BI448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BK$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BJ448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BJ$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BJ448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BJ448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BL$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BK448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BK$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BK448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BK448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BM$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BL448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BL$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BL448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BL448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BN$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BM448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BM$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BM448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BM448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BO$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BN448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BN$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BN448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BN448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BP$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BO448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BO$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BO448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BO448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BQ$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BP448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BP$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BP448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BP448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BR$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BQ448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BQ$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BQ448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BQ448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BS$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BR448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BR$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BR448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BR448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BT$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BS448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BS$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BS448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BS448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G434, -$D440, $D441)=\"n/a\", 0, IF(OFFSET($G437, -$D440, $D441)=\"SL\",\nIF(OFFSET($G434, -$D440, $D441)+$E441>BU$5, IFERROR((OFFSET($G433, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))), 0), OFFSET($G433, -$D440, $D441)-SUM($G448:BT448))*IF(OFFSET($G434, -$D440, $D441)+$E441-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G435, -$D440, $D441)+$E441>BT$5, IFERROR(((OFFSET($G433, -$D440, $D441)-SUM($G448:BT448))*OFFSET($G436, -$D440, $D441)/(OFFSET($G434, -$D440, $D441))),0), OFFSET($G433, -$D440, $D441)-SUM($G448:BT448))*IF(OFFSET($G435, -$D440, $D441)+$E441-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E455)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E455)=\"\", G463, INDEX('TAB input'!H$446:H$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E455)=\"\", H463, INDEX('TAB input'!I$446:I$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E455)=\"\", I463, INDEX('TAB input'!J$446:J$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E455)=\"\", J463, INDEX('TAB input'!K$446:K$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E455)=\"\", K463, INDEX('TAB input'!L$446:L$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E455)=\"\", L463, INDEX('TAB input'!M$446:M$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E455)=\"\", M463, INDEX('TAB input'!N$446:N$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E455)=\"\", N463, INDEX('TAB input'!O$446:O$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E455)=\"\", O463, INDEX('TAB input'!P$446:P$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E455)=\"\", P463, INDEX('TAB input'!Q$446:Q$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E455)=\"\", Q463, INDEX('TAB input'!R$446:R$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E455)=\"\", R463, INDEX('TAB input'!S$446:S$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E455)=\"\", S463, INDEX('TAB input'!T$446:T$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E455)=\"\", T463, INDEX('TAB input'!U$446:U$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E455)=\"\", U463, INDEX('TAB input'!V$446:V$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E455)=\"\", V463, INDEX('TAB input'!W$446:W$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E455)=\"\", W463, INDEX('TAB input'!X$446:X$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E455)=\"\", X463, INDEX('TAB input'!Y$446:Y$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E455)=\"\", Y463, INDEX('TAB input'!Z$446:Z$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E455)=\"\", Z463, INDEX('TAB input'!AA$446:AA$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E455)=\"\", AA463, INDEX('TAB input'!AB$446:AB$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E455)=\"\", AB463, INDEX('TAB input'!AC$446:AC$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E455)=\"\", AC463, INDEX('TAB input'!AD$446:AD$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E455)=\"\", AD463, INDEX('TAB input'!AE$446:AE$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E455)=\"\", AE463, INDEX('TAB input'!AF$446:AF$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E455)=\"\", AF463, INDEX('TAB input'!AG$446:AG$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E455)=\"\", AG463, INDEX('TAB input'!AH$446:AH$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E455)=\"\", AH463, INDEX('TAB input'!AI$446:AI$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E455)=\"\", AI463, INDEX('TAB input'!AJ$446:AJ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E455)=\"\", AJ463, INDEX('TAB input'!AK$446:AK$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E455)=\"\", AK463, INDEX('TAB input'!AL$446:AL$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E455)=\"\", AL463, INDEX('TAB input'!AM$446:AM$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E455)=\"\", AM463, INDEX('TAB input'!AN$446:AN$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E455)=\"\", AN463, INDEX('TAB input'!AO$446:AO$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E455)=\"\", AO463, INDEX('TAB input'!AP$446:AP$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E455)=\"\", AP463, INDEX('TAB input'!AQ$446:AQ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E455)=\"\", AQ463, INDEX('TAB input'!AR$446:AR$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E455)=\"\", AR463, INDEX('TAB input'!AS$446:AS$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E455)=\"\", AS463, INDEX('TAB input'!AT$446:AT$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E455)=\"\", AT463, INDEX('TAB input'!AU$446:AU$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E455)=\"\", AU463, INDEX('TAB input'!AV$446:AV$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E455)=\"\", AV463, INDEX('TAB input'!AW$446:AW$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E455)=\"\", AW463, INDEX('TAB input'!AX$446:AX$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E455)=\"\", AX463, INDEX('TAB input'!AY$446:AY$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E455)=\"\", AY463, INDEX('TAB input'!AZ$446:AZ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E455)=\"\", AZ463, INDEX('TAB input'!BA$446:BA$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E455)=\"\", BA463, INDEX('TAB input'!BB$446:BB$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E455)=\"\", BB463, INDEX('TAB input'!BC$446:BC$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E455)=\"\", BC463, INDEX('TAB input'!BD$446:BD$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E455)=\"\", BD463, INDEX('TAB input'!BE$446:BE$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E455)=\"\", BE463, INDEX('TAB input'!BF$446:BF$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E455)=\"\", BF463, INDEX('TAB input'!BG$446:BG$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E455)=\"\", BG463, INDEX('TAB input'!BH$446:BH$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E455)=\"\", BH463, INDEX('TAB input'!BI$446:BI$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E455)=\"\", BI463, INDEX('TAB input'!BJ$446:BJ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E455)=\"\", BJ463, INDEX('TAB input'!BK$446:BK$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E455)=\"\", BK463, INDEX('TAB input'!BL$446:BL$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E455)=\"\", BL463, INDEX('TAB input'!BM$446:BM$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E455)=\"\", BM463, INDEX('TAB input'!BN$446:BN$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E455)=\"\", BN463, INDEX('TAB input'!BO$446:BO$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E455)=\"\", BO463, INDEX('TAB input'!BP$446:BP$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E455)=\"\", BP463, INDEX('TAB input'!BQ$446:BQ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E455)=\"\", BQ463, INDEX('TAB input'!BR$446:BR$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E455)=\"\", BR463, INDEX('TAB input'!BS$446:BS$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E455)=\"\", BS463, INDEX('TAB input'!BT$446:BT$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E455)=\"\", BT463, INDEX('TAB input'!BU$446:BU$495, $E455))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D468)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>J$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:I468))*IF(OFFSET($G458,-$D468,$D468)+$E468-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>I$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:I468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:I468))*IF(OFFSET($G459,-$D468,$D468)+$E468-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>K$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:J468))*IF(OFFSET($G458,-$D468,$D468)+$E468-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>J$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:J468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:J468))*IF(OFFSET($G459,-$D468,$D468)+$E468-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>L$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:K468))*IF(OFFSET($G458,-$D468,$D468)+$E468-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>K$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:K468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:K468))*IF(OFFSET($G459,-$D468,$D468)+$E468-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>M$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:L468))*IF(OFFSET($G458,-$D468,$D468)+$E468-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>L$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:L468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:L468))*IF(OFFSET($G459,-$D468,$D468)+$E468-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>N$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:M468))*IF(OFFSET($G458,-$D468,$D468)+$E468-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>M$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:M468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:M468))*IF(OFFSET($G459,-$D468,$D468)+$E468-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>O$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:N468))*IF(OFFSET($G458,-$D468,$D468)+$E468-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>N$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:N468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:N468))*IF(OFFSET($G459,-$D468,$D468)+$E468-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>P$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:O468))*IF(OFFSET($G458,-$D468,$D468)+$E468-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>O$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:O468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:O468))*IF(OFFSET($G459,-$D468,$D468)+$E468-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>Q$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:P468))*IF(OFFSET($G458,-$D468,$D468)+$E468-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>P$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:P468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:P468))*IF(OFFSET($G459,-$D468,$D468)+$E468-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>R$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:Q468))*IF(OFFSET($G458,-$D468,$D468)+$E468-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>Q$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:Q468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:Q468))*IF(OFFSET($G459,-$D468,$D468)+$E468-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>S$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:R468))*IF(OFFSET($G458,-$D468,$D468)+$E468-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>R$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:R468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:R468))*IF(OFFSET($G459,-$D468,$D468)+$E468-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>T$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:S468))*IF(OFFSET($G458,-$D468,$D468)+$E468-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>S$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:S468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:S468))*IF(OFFSET($G459,-$D468,$D468)+$E468-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>U$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:T468))*IF(OFFSET($G458,-$D468,$D468)+$E468-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>T$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:T468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:T468))*IF(OFFSET($G459,-$D468,$D468)+$E468-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>V$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:U468))*IF(OFFSET($G458,-$D468,$D468)+$E468-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>U$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:U468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:U468))*IF(OFFSET($G459,-$D468,$D468)+$E468-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>W$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:V468))*IF(OFFSET($G458,-$D468,$D468)+$E468-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>V$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:V468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:V468))*IF(OFFSET($G459,-$D468,$D468)+$E468-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>X$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:W468))*IF(OFFSET($G458,-$D468,$D468)+$E468-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>W$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:W468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:W468))*IF(OFFSET($G459,-$D468,$D468)+$E468-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>Y$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:X468))*IF(OFFSET($G458,-$D468,$D468)+$E468-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>X$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:X468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:X468))*IF(OFFSET($G459,-$D468,$D468)+$E468-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>Z$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:Y468))*IF(OFFSET($G458,-$D468,$D468)+$E468-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>Y$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:Y468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:Y468))*IF(OFFSET($G459,-$D468,$D468)+$E468-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AA$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:Z468))*IF(OFFSET($G458,-$D468,$D468)+$E468-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>Z$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:Z468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:Z468))*IF(OFFSET($G459,-$D468,$D468)+$E468-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AB$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AA468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AA$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AA468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AA468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AC$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AB468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AB$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AB468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AB468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AD$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AC468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AC$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AC468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AC468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AE$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AD468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AD$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AD468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AD468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AF$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AE468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AE$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AE468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AE468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AG$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AF468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AF$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AF468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AF468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AH$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AG468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AG$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AG468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AG468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AI$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AH468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AH$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AH468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AH468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AJ$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AI468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AI$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AI468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AI468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AK$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AJ468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AJ$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AJ468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AJ468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AL$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AK468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AK$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AK468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AK468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AM$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AL468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AL$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AL468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AL468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AN$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AM468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AM$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AM468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AM468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AO$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AN468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AN$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AN468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AN468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AP$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AO468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AO$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AO468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AO468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AQ$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AP468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AP$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AP468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AP468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AR$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AQ468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AQ$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AQ468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AQ468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AS$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AR468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AR$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AR468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AR468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AT$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AS468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AS$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AS468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AS468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AU$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AT468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AT$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AT468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AT468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AV$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AU468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AU$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AU468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AU468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AW$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AV468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AV$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AV468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AV468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AX$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AW468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AW$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AW468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AW468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AY$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AX468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AX$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AX468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AX468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>AZ$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AY468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AY$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AY468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AY468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BA$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AZ468))*IF(OFFSET($G458,-$D468,$D468)+$E468-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>AZ$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:AZ468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:AZ468))*IF(OFFSET($G459,-$D468,$D468)+$E468-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BB$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BA468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BA$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BA468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BA468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BC$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BB468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BB$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BB468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BB468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BD$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BC468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BC$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BC468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BC468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BE$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BD468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BD$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BD468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BD468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BF$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BE468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BE$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BE468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BE468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BG$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BF468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BF$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BF468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BF468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BH$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BG468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BG$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BG468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BG468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BI$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BH468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BH$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BH468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BH468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BJ$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BI468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BI$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BI468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BI468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BK$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BJ468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BJ$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BJ468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BJ468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BL$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BK468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BK$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BK468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BK468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BM$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BL468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BL$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BL468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BL468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BN$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BM468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BM$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BM468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BM468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BO$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BN468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BN$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BN468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BN468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BP$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BO468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BO$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BO468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BO468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BQ$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BP468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BP$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BP468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BP468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BR$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BQ468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BQ$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BQ468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BQ468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BS$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BR468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BR$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BR468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BR468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BT$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BS468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BS$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BS468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BS468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G458, -$D468, $D468)=\"n/a\",0,IF(OFFSET($G465, -$D468, $D468)=\"SL\",\nIF(OFFSET($G458,-$D468,$D468)+$E468>BU$5,IFERROR((OFFSET($G457,-$D468,$D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BT468))*IF(OFFSET($G458,-$D468,$D468)+$E468-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G459,-$D468,$D468)+$E468>BT$5,IFERROR(((OFFSET($G457,-$D468,$D468)-SUM($G468:BT468))*OFFSET($G464, -$D468, $D468)/(OFFSET($G458,-$D468,$D468))),0),OFFSET($G457,-$D468,$D468)-SUM($G468:BT468))*IF(OFFSET($G459,-$D468,$D468)+$E468-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,{"$f":"ROUNDUP(E494, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>H$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:G494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>G$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:G494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:G494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>I$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:H494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>H$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:H494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:H494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>J$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:I494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>I$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:I494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:I494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>K$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:J494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>J$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:J494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:J494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>L$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:K494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>K$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:K494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:K494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>M$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:L494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>L$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:L494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:L494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>N$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:M494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>M$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:M494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:M494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>O$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:N494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>N$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:N494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:N494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>P$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:O494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>O$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:O494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:O494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>Q$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:P494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>P$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:P494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:P494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>R$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:Q494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>Q$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:Q494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:Q494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>S$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:R494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>R$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:R494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:R494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>T$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:S494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>S$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:S494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:S494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>U$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:T494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>T$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:T494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:T494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>V$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:U494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>U$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:U494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:U494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>W$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:V494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>V$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:V494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:V494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>X$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:W494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>W$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:W494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:W494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>Y$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:X494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>X$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:X494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:X494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>Z$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:Y494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>Y$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:Y494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:Y494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AA$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:Z494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>Z$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:Z494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:Z494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AB$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AA494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AA$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AA494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AA494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AC$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AB494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AB$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AB494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AB494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AD$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AC494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AC$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AC494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AC494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AE$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AD494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AD$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AD494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AD494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AF$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AE494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AE$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AE494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AE494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AG$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AF494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AF$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AF494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AF494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AH$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AG494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AG$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AG494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AG494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AI$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AH494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AH$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AH494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AH494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AJ$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AI494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AI$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AI494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AI494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AK$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AJ494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AJ$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AJ494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AJ494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AL$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AK494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AK$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AK494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AK494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AM$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AL494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AL$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AL494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AL494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AN$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AM494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AM$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AM494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AM494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AO$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AN494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AN$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AN494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AN494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AP$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AO494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AO$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AO494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AO494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AQ$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AP494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AP$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AP494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AP494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AR$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AQ494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AQ$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AQ494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AQ494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AS$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AR494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AR$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AR494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AR494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AT$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AS494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AS$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AS494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AS494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AU$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AT494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AT$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AT494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AT494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AV$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AU494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AU$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AU494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AU494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AW$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AV494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AV$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AV494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AV494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AX$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AW494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AW$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AW494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AW494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AY$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AX494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AX$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AX494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AX494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>AZ$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AY494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AY$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AY494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AY494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BA$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AZ494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>AZ$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:AZ494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:AZ494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BB$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BA494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BA$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BA494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BA494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BC$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BB494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BB$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BB494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BB494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BD$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BC494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BC$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BC494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BC494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BE$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BD494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BD$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BD494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BD494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BF$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BE494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BE$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BE494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BE494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BG$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BF494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BF$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BF494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BF494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BH$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BG494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BG$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BG494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BG494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BI$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BH494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BH$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BH494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BH494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BJ$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BI494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BI$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BI494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BI494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BK$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BJ494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BJ$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BJ494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BJ494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BL$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BK494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BK$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BK494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BK494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BM$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BL494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BL$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BL494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BL494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BN$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BM494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BM$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BM494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BM494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BO$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BN494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BN$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BN494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BN494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BP$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BO494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BO$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BO494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BO494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BQ$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BP494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BP$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BP494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BP494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BR$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BQ494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BQ$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BQ494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BQ494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BS$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BR494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BR$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BR494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BR494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BT$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BS494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BS$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BS494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BS494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G484, -$D494, $D494)=\"n/a\",0,IF(OFFSET($G491, -$D494, $D494)=\"SL\",\nIF(OFFSET($G484,-$D494,$D494)+$E494>BU$5,IFERROR((OFFSET($G483,-$D494,$D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BT494)),\nIF(OFFSET($G484,-$D494,$D494)+$E494>BT$5,IFERROR(((OFFSET($G483,-$D494,$D494)-SUM($G494:BT494))*OFFSET($G490, -$D494, $D494)/(OFFSET($G484,-$D494,$D494))),0),OFFSET($G483,-$D494,$D494)-SUM($G494:BT494)))*IF(OFFSET($G484,-$D494,$D494)+$E494-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,{"$f":"D494+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D495)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>I$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:H495))*IF(OFFSET($G485,-$D495,$D495)+$E495-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>H$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:H495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:H495))*IF(OFFSET($G486,-$D495,$D495)+$E495-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>J$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:I495))*IF(OFFSET($G485,-$D495,$D495)+$E495-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>I$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:I495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:I495))*IF(OFFSET($G486,-$D495,$D495)+$E495-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>K$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:J495))*IF(OFFSET($G485,-$D495,$D495)+$E495-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>J$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:J495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:J495))*IF(OFFSET($G486,-$D495,$D495)+$E495-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>L$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:K495))*IF(OFFSET($G485,-$D495,$D495)+$E495-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>K$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:K495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:K495))*IF(OFFSET($G486,-$D495,$D495)+$E495-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>M$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:L495))*IF(OFFSET($G485,-$D495,$D495)+$E495-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>L$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:L495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:L495))*IF(OFFSET($G486,-$D495,$D495)+$E495-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>N$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:M495))*IF(OFFSET($G485,-$D495,$D495)+$E495-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>M$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:M495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:M495))*IF(OFFSET($G486,-$D495,$D495)+$E495-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>O$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:N495))*IF(OFFSET($G485,-$D495,$D495)+$E495-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>N$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:N495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:N495))*IF(OFFSET($G486,-$D495,$D495)+$E495-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>P$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:O495))*IF(OFFSET($G485,-$D495,$D495)+$E495-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>O$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:O495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:O495))*IF(OFFSET($G486,-$D495,$D495)+$E495-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>Q$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:P495))*IF(OFFSET($G485,-$D495,$D495)+$E495-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>P$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:P495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:P495))*IF(OFFSET($G486,-$D495,$D495)+$E495-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>R$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:Q495))*IF(OFFSET($G485,-$D495,$D495)+$E495-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>Q$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:Q495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:Q495))*IF(OFFSET($G486,-$D495,$D495)+$E495-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>S$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:R495))*IF(OFFSET($G485,-$D495,$D495)+$E495-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>R$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:R495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:R495))*IF(OFFSET($G486,-$D495,$D495)+$E495-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>T$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:S495))*IF(OFFSET($G485,-$D495,$D495)+$E495-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>S$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:S495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:S495))*IF(OFFSET($G486,-$D495,$D495)+$E495-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>U$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:T495))*IF(OFFSET($G485,-$D495,$D495)+$E495-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>T$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:T495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:T495))*IF(OFFSET($G486,-$D495,$D495)+$E495-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>V$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:U495))*IF(OFFSET($G485,-$D495,$D495)+$E495-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>U$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:U495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:U495))*IF(OFFSET($G486,-$D495,$D495)+$E495-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>W$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:V495))*IF(OFFSET($G485,-$D495,$D495)+$E495-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>V$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:V495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:V495))*IF(OFFSET($G486,-$D495,$D495)+$E495-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>X$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:W495))*IF(OFFSET($G485,-$D495,$D495)+$E495-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>W$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:W495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:W495))*IF(OFFSET($G486,-$D495,$D495)+$E495-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>Y$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:X495))*IF(OFFSET($G485,-$D495,$D495)+$E495-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>X$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:X495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:X495))*IF(OFFSET($G486,-$D495,$D495)+$E495-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>Z$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:Y495))*IF(OFFSET($G485,-$D495,$D495)+$E495-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>Y$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:Y495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:Y495))*IF(OFFSET($G486,-$D495,$D495)+$E495-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AA$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:Z495))*IF(OFFSET($G485,-$D495,$D495)+$E495-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>Z$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:Z495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:Z495))*IF(OFFSET($G486,-$D495,$D495)+$E495-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AB$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AA495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AA$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AA495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AA495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AC$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AB495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AB$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AB495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AB495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AD$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AC495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AC$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AC495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AC495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AE$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AD495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AD$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AD495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AD495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AF$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AE495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AE$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AE495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AE495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AG$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AF495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AF$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AF495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AF495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AH$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AG495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AG$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AG495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AG495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AI$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AH495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AH$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AH495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AH495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AJ$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AI495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AI$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AI495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AI495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AK$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AJ495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AJ$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AJ495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AJ495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AL$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AK495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AK$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AK495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AK495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AM$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AL495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AL$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AL495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AL495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AN$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AM495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AM$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AM495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AM495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AO$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AN495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AN$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AN495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AN495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AP$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AO495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AO$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AO495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AO495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AQ$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AP495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AP$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AP495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AP495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AR$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AQ495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AQ$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AQ495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AQ495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AS$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AR495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AR$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AR495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AR495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AT$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AS495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AS$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AS495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AS495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AU$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AT495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AT$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AT495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AT495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AV$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AU495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AU$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AU495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AU495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AW$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AV495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AV$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AV495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AV495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AX$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AW495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AW$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AW495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AW495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AY$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AX495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AX$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AX495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AX495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>AZ$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AY495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AY$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AY495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AY495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BA$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AZ495))*IF(OFFSET($G485,-$D495,$D495)+$E495-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>AZ$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:AZ495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:AZ495))*IF(OFFSET($G486,-$D495,$D495)+$E495-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BB$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BA495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BA$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BA495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BA495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BC$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BB495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BB$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BB495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BB495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BD$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BC495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BC$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BC495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BC495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BE$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BD495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BD$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BD495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BD495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BF$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BE495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BE$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BE495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BE495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BG$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BF495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BF$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BF495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BF495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BH$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BG495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BG$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BG495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BG495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BI$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BH495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BH$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BH495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BH495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BJ$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BI495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BI$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BI495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BI495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BK$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BJ495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BJ$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BJ495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BJ495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BL$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BK495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BK$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BK495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BK495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BM$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BL495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BL$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BL495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BL495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BN$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BM495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BM$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BM495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BM495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BO$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BN495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BN$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BN495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BN495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BP$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BO495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BO$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BO495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BO495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BQ$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BP495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BP$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BP495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BP495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BR$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BQ495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BQ$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BQ495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BQ495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BS$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BR495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BR$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BR495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BR495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BT$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BS495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BS$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BS495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BS495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G485, -$D495, $D495)=\"n/a\",0,IF(OFFSET($G492, -$D495, $D495)=\"SL\",\nIF(OFFSET($G485,-$D495,$D495)+$E495>BU$5,IFERROR((OFFSET($G484,-$D495,$D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BT495))*IF(OFFSET($G485,-$D495,$D495)+$E495-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G486,-$D495,$D495)+$E495>BT$5,IFERROR(((OFFSET($G484,-$D495,$D495)-SUM($G495:BT495))*OFFSET($G491, -$D495, $D495)/(OFFSET($G485,-$D495,$D495))),0),OFFSET($G484,-$D495,$D495)-SUM($G495:BT495))*IF(OFFSET($G486,-$D495,$D495)+$E495-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E511","v":"Asset class 19"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E511, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E511)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E511)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E511)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E511)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E511)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E511)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E511)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E511)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E511)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E511)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E511)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E511)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E511)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E511)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E511)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E511)","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D526)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>L$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:K526))*IF(OFFSET($G516,-$D526,$D526)+$E526-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>K$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:K526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:K526))*IF(OFFSET($G517,-$D526,$D526)+$E526-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>M$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:L526))*IF(OFFSET($G516,-$D526,$D526)+$E526-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>L$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:L526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:L526))*IF(OFFSET($G517,-$D526,$D526)+$E526-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>N$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:M526))*IF(OFFSET($G516,-$D526,$D526)+$E526-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>M$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:M526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:M526))*IF(OFFSET($G517,-$D526,$D526)+$E526-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>O$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:N526))*IF(OFFSET($G516,-$D526,$D526)+$E526-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>N$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:N526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:N526))*IF(OFFSET($G517,-$D526,$D526)+$E526-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>P$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:O526))*IF(OFFSET($G516,-$D526,$D526)+$E526-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>O$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:O526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:O526))*IF(OFFSET($G517,-$D526,$D526)+$E526-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>Q$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:P526))*IF(OFFSET($G516,-$D526,$D526)+$E526-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>P$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:P526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:P526))*IF(OFFSET($G517,-$D526,$D526)+$E526-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>R$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:Q526))*IF(OFFSET($G516,-$D526,$D526)+$E526-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>Q$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:Q526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:Q526))*IF(OFFSET($G517,-$D526,$D526)+$E526-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>S$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:R526))*IF(OFFSET($G516,-$D526,$D526)+$E526-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>R$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:R526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:R526))*IF(OFFSET($G517,-$D526,$D526)+$E526-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>T$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:S526))*IF(OFFSET($G516,-$D526,$D526)+$E526-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>S$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:S526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:S526))*IF(OFFSET($G517,-$D526,$D526)+$E526-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>U$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:T526))*IF(OFFSET($G516,-$D526,$D526)+$E526-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>T$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:T526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:T526))*IF(OFFSET($G517,-$D526,$D526)+$E526-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>V$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:U526))*IF(OFFSET($G516,-$D526,$D526)+$E526-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>U$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:U526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:U526))*IF(OFFSET($G517,-$D526,$D526)+$E526-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>W$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:V526))*IF(OFFSET($G516,-$D526,$D526)+$E526-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>V$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:V526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:V526))*IF(OFFSET($G517,-$D526,$D526)+$E526-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>X$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:W526))*IF(OFFSET($G516,-$D526,$D526)+$E526-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>W$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:W526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:W526))*IF(OFFSET($G517,-$D526,$D526)+$E526-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>Y$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:X526))*IF(OFFSET($G516,-$D526,$D526)+$E526-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>X$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:X526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:X526))*IF(OFFSET($G517,-$D526,$D526)+$E526-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>Z$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:Y526))*IF(OFFSET($G516,-$D526,$D526)+$E526-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>Y$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:Y526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:Y526))*IF(OFFSET($G517,-$D526,$D526)+$E526-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AA$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:Z526))*IF(OFFSET($G516,-$D526,$D526)+$E526-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>Z$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:Z526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:Z526))*IF(OFFSET($G517,-$D526,$D526)+$E526-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AB$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AA526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AA$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AA526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AA526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AC$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AB526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AB$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AB526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AB526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AD$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AC526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AC$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AC526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AC526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AE$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AD526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AD$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AD526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AD526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AF$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AE526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AE$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AE526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AE526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AG$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AF526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AF$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AF526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AF526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AH$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AG526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AG$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AG526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AG526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AI$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AH526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AH$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AH526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AH526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AJ$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AI526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AI$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AI526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AI526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AK$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AJ526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AJ$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AJ526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AJ526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AL$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AK526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AK$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AK526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AK526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AM$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AL526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AL$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AL526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AL526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AN$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AM526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AM$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AM526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AM526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AO$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AN526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AN$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AN526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AN526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AP$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AO526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AO$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AO526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AO526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AQ$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AP526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AP$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AP526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AP526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AR$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AQ526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AQ$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AQ526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AQ526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AS$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AR526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AR$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AR526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AR526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AT$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AS526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AS$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AS526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AS526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AU$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AT526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AT$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AT526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AT526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AV$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AU526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AU$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AU526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AU526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AW$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AV526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AV$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AV526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AV526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AX$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AW526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AW$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AW526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AW526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AY$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AX526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AX$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AX526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AX526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>AZ$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AY526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AY$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AY526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AY526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BA$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AZ526))*IF(OFFSET($G516,-$D526,$D526)+$E526-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>AZ$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:AZ526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:AZ526))*IF(OFFSET($G517,-$D526,$D526)+$E526-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BB$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BA526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BA$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BA526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BA526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BC$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BB526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BB$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BB526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BB526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BD$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BC526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BC$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BC526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BC526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BE$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BD526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BD$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BD526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BD526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BF$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BE526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BE$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BE526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BE526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BG$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BF526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BF$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BF526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BF526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BH$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BG526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BG$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BG526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BG526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BI$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BH526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BH$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BH526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BH526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BJ$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BI526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BI$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BI526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BI526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BK$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BJ526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BJ$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BJ526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BJ526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BL$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BK526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BK$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BK526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BK526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BM$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BL526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BL$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BL526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BL526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BN$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BM526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BM$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BM526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BM526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BO$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BN526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BN$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BN526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BN526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BP$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BO526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BO$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BO526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BO526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BQ$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BP526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BP$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BP526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BP526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BR$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BQ526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BQ$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BQ526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BQ526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BS$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BR526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BR$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BR526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BR526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BT$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BS526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BS$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BS526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BS526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G516, -$D526, $D526)=\"n/a\",0,IF(OFFSET($G523, -$D526, $D526)=\"SL\",\nIF(OFFSET($G516,-$D526,$D526)+$E526>BU$5,IFERROR((OFFSET($G515,-$D526,$D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BT526))*IF(OFFSET($G516,-$D526,$D526)+$E526-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G517,-$D526,$D526)+$E526>BT$5,IFERROR(((OFFSET($G515,-$D526,$D526)-SUM($G526:BT526))*OFFSET($G522, -$D526, $D526)/(OFFSET($G516,-$D526,$D526))),0),OFFSET($G515,-$D526,$D526)-SUM($G526:BT526))*IF(OFFSET($G517,-$D526,$D526)+$E526-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E539)=0, G541, INDEX('TAB input'!H$233:H$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E539)=0, H541, INDEX('TAB input'!I$233:I$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E539)=0, I541, INDEX('TAB input'!J$233:J$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E539)=0, J541, INDEX('TAB input'!K$233:K$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E539)=0, K541, INDEX('TAB input'!L$233:L$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E539)=0, L541, INDEX('TAB input'!M$233:M$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E539)=0, M541, INDEX('TAB input'!N$233:N$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E539)=0, N541, INDEX('TAB input'!O$233:O$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E539)=0, O541, INDEX('TAB input'!P$233:P$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E539)=0, P541, INDEX('TAB input'!Q$233:Q$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E539)=0, Q541, INDEX('TAB input'!R$233:R$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E539)=0, R541, INDEX('TAB input'!S$233:S$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E539)=0, S541, INDEX('TAB input'!T$233:T$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E539)=0, T541, INDEX('TAB input'!U$233:U$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E539)=0, U541, INDEX('TAB input'!V$233:V$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E539)=0, V541, INDEX('TAB input'!W$233:W$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E539)=0, W541, INDEX('TAB input'!X$233:X$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E539)=0, X541, INDEX('TAB input'!Y$233:Y$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E539)=0, Y541, INDEX('TAB input'!Z$233:Z$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E539)=0, Z541, INDEX('TAB input'!AA$233:AA$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E539)=0, AA541, INDEX('TAB input'!AB$233:AB$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E539)=0, AB541, INDEX('TAB input'!AC$233:AC$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E539)=0, AC541, INDEX('TAB input'!AD$233:AD$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E539)=0, AD541, INDEX('TAB input'!AE$233:AE$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E539)=0, AE541, INDEX('TAB input'!AF$233:AF$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E539)=0, AF541, INDEX('TAB input'!AG$233:AG$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E539)=0, AG541, INDEX('TAB input'!AH$233:AH$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E539)=0, AH541, INDEX('TAB input'!AI$233:AI$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E539)=0, AI541, INDEX('TAB input'!AJ$233:AJ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E539)=0, AJ541, INDEX('TAB input'!AK$233:AK$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E539)=0, AK541, INDEX('TAB input'!AL$233:AL$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E539)=0, AL541, INDEX('TAB input'!AM$233:AM$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E539)=0, AM541, INDEX('TAB input'!AN$233:AN$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E539)=0, AN541, INDEX('TAB input'!AO$233:AO$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E539)=0, AO541, INDEX('TAB input'!AP$233:AP$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E539)=0, AP541, INDEX('TAB input'!AQ$233:AQ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E539)=0, AQ541, INDEX('TAB input'!AR$233:AR$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E539)=0, AR541, INDEX('TAB input'!AS$233:AS$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E539)=0, AS541, INDEX('TAB input'!AT$233:AT$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E539)=0, AT541, INDEX('TAB input'!AU$233:AU$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E539)=0, AU541, INDEX('TAB input'!AV$233:AV$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E539)=0, AV541, INDEX('TAB input'!AW$233:AW$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E539)=0, AW541, INDEX('TAB input'!AX$233:AX$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E539)=0, AX541, INDEX('TAB input'!AY$233:AY$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E539)=0, AY541, INDEX('TAB input'!AZ$233:AZ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E539)=0, AZ541, INDEX('TAB input'!BA$233:BA$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E539)=0, BA541, INDEX('TAB input'!BB$233:BB$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E539)=0, BB541, INDEX('TAB input'!BC$233:BC$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E539)=0, BC541, INDEX('TAB input'!BD$233:BD$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E539)=0, BD541, INDEX('TAB input'!BE$233:BE$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E539)=0, BE541, INDEX('TAB input'!BF$233:BF$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E539)=0, BF541, INDEX('TAB input'!BG$233:BG$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E539)=0, BG541, INDEX('TAB input'!BH$233:BH$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E539)=0, BH541, INDEX('TAB input'!BI$233:BI$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E539)=0, BI541, INDEX('TAB input'!BJ$233:BJ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E539)=0, BJ541, INDEX('TAB input'!BK$233:BK$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E539)=0, BK541, INDEX('TAB input'!BL$233:BL$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E539)=0, BL541, INDEX('TAB input'!BM$233:BM$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E539)=0, BM541, INDEX('TAB input'!BN$233:BN$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E539)=0, BN541, INDEX('TAB input'!BO$233:BO$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E539)=0, BO541, INDEX('TAB input'!BP$233:BP$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E539)=0, BP541, INDEX('TAB input'!BQ$233:BQ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E539)=0, BQ541, INDEX('TAB input'!BR$233:BR$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E539)=0, BR541, INDEX('TAB input'!BS$233:BS$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E539)=0, BS541, INDEX('TAB input'!BT$233:BT$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E539)=0, BT541, INDEX('TAB input'!BU$233:BU$282, $E539))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D552)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>J$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:I552))*IF(OFFSET($G542,-$D552,$D552)+$E552-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>I$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:I552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:I552))*IF(OFFSET($G543,-$D552,$D552)+$E552-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>K$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:J552))*IF(OFFSET($G542,-$D552,$D552)+$E552-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>J$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:J552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:J552))*IF(OFFSET($G543,-$D552,$D552)+$E552-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>L$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:K552))*IF(OFFSET($G542,-$D552,$D552)+$E552-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>K$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:K552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:K552))*IF(OFFSET($G543,-$D552,$D552)+$E552-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>M$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:L552))*IF(OFFSET($G542,-$D552,$D552)+$E552-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>L$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:L552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:L552))*IF(OFFSET($G543,-$D552,$D552)+$E552-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>N$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:M552))*IF(OFFSET($G542,-$D552,$D552)+$E552-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>M$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:M552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:M552))*IF(OFFSET($G543,-$D552,$D552)+$E552-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>O$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:N552))*IF(OFFSET($G542,-$D552,$D552)+$E552-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>N$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:N552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:N552))*IF(OFFSET($G543,-$D552,$D552)+$E552-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>P$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:O552))*IF(OFFSET($G542,-$D552,$D552)+$E552-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>O$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:O552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:O552))*IF(OFFSET($G543,-$D552,$D552)+$E552-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>Q$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:P552))*IF(OFFSET($G542,-$D552,$D552)+$E552-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>P$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:P552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:P552))*IF(OFFSET($G543,-$D552,$D552)+$E552-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>R$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:Q552))*IF(OFFSET($G542,-$D552,$D552)+$E552-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>Q$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:Q552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:Q552))*IF(OFFSET($G543,-$D552,$D552)+$E552-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>S$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:R552))*IF(OFFSET($G542,-$D552,$D552)+$E552-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>R$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:R552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:R552))*IF(OFFSET($G543,-$D552,$D552)+$E552-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>T$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:S552))*IF(OFFSET($G542,-$D552,$D552)+$E552-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>S$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:S552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:S552))*IF(OFFSET($G543,-$D552,$D552)+$E552-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>U$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:T552))*IF(OFFSET($G542,-$D552,$D552)+$E552-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>T$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:T552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:T552))*IF(OFFSET($G543,-$D552,$D552)+$E552-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>V$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:U552))*IF(OFFSET($G542,-$D552,$D552)+$E552-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>U$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:U552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:U552))*IF(OFFSET($G543,-$D552,$D552)+$E552-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>W$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:V552))*IF(OFFSET($G542,-$D552,$D552)+$E552-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>V$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:V552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:V552))*IF(OFFSET($G543,-$D552,$D552)+$E552-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>X$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:W552))*IF(OFFSET($G542,-$D552,$D552)+$E552-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>W$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:W552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:W552))*IF(OFFSET($G543,-$D552,$D552)+$E552-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>Y$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:X552))*IF(OFFSET($G542,-$D552,$D552)+$E552-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>X$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:X552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:X552))*IF(OFFSET($G543,-$D552,$D552)+$E552-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>Z$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:Y552))*IF(OFFSET($G542,-$D552,$D552)+$E552-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>Y$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:Y552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:Y552))*IF(OFFSET($G543,-$D552,$D552)+$E552-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AA$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:Z552))*IF(OFFSET($G542,-$D552,$D552)+$E552-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>Z$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:Z552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:Z552))*IF(OFFSET($G543,-$D552,$D552)+$E552-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AB$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AA552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AA$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AA552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AA552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AC$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AB552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AB$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AB552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AB552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AD$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AC552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AC$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AC552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AC552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AE$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AD552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AD$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AD552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AD552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AF$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AE552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AE$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AE552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AE552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AG$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AF552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AF$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AF552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AF552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AH$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AG552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AG$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AG552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AG552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AI$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AH552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AH$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AH552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AH552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AJ$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AI552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AI$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AI552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AI552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AK$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AJ552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AJ$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AJ552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AJ552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AL$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AK552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AK$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AK552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AK552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AM$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AL552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AL$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AL552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AL552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AN$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AM552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AM$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AM552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AM552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AO$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AN552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AN$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AN552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AN552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AP$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AO552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AO$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AO552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AO552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AQ$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AP552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AP$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AP552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AP552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AR$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AQ552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AQ$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AQ552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AQ552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AS$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AR552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AR$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AR552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AR552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AT$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AS552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AS$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AS552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AS552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AU$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AT552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AT$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AT552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AT552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AV$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AU552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AU$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AU552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AU552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AW$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AV552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AV$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AV552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AV552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AX$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AW552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AW$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AW552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AW552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AY$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AX552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AX$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AX552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AX552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>AZ$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AY552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AY$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AY552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AY552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BA$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AZ552))*IF(OFFSET($G542,-$D552,$D552)+$E552-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>AZ$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:AZ552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:AZ552))*IF(OFFSET($G543,-$D552,$D552)+$E552-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BB$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BA552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BA$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BA552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BA552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BC$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BB552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BB$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BB552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BB552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BD$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BC552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BC$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BC552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BC552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BE$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BD552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BD$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BD552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BD552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BF$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BE552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BE$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BE552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BE552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BG$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BF552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BF$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BF552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BF552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BH$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BG552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BG$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BG552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BG552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BI$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BH552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BH$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BH552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BH552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BJ$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BI552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BI$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BI552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BI552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BK$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BJ552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BJ$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BJ552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BJ552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BL$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BK552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BK$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BK552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BK552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BM$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BL552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BL$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BL552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BL552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BN$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BM552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BM$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BM552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BM552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BO$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BN552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BN$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BN552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BN552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BP$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BO552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BO$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BO552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BO552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BQ$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BP552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BP$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BP552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BP552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BR$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BQ552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BQ$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BQ552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BQ552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BS$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BR552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BR$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BR552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BR552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BT$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BS552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BS$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BS552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BS552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G542, -$D552, $D552)=\"n/a\",0,IF(OFFSET($G549, -$D552, $D552)=\"SL\",\nIF(OFFSET($G542,-$D552,$D552)+$E552>BU$5,IFERROR((OFFSET($G541,-$D552,$D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BT552))*IF(OFFSET($G542,-$D552,$D552)+$E552-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G543,-$D552,$D552)+$E552>BT$5,IFERROR(((OFFSET($G541,-$D552,$D552)-SUM($G552:BT552))*OFFSET($G548, -$D552, $D552)/(OFFSET($G542,-$D552,$D552))),0),OFFSET($G541,-$D552,$D552)-SUM($G552:BT552))*IF(OFFSET($G543,-$D552,$D552)+$E552-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E567)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E567)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E567)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E567)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E567)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E567)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E567)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E567)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E567)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E567)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E567)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E567)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E567)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E567)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E567)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E567)","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D583)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>M$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:L583))*IF(OFFSET($G573,-$D583,$D583)+$E583-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>L$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:L583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:L583))*IF(OFFSET($G574,-$D583,$D583)+$E583-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>N$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:M583))*IF(OFFSET($G573,-$D583,$D583)+$E583-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>M$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:M583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:M583))*IF(OFFSET($G574,-$D583,$D583)+$E583-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>O$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:N583))*IF(OFFSET($G573,-$D583,$D583)+$E583-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>N$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:N583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:N583))*IF(OFFSET($G574,-$D583,$D583)+$E583-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>P$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:O583))*IF(OFFSET($G573,-$D583,$D583)+$E583-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>O$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:O583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:O583))*IF(OFFSET($G574,-$D583,$D583)+$E583-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>Q$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:P583))*IF(OFFSET($G573,-$D583,$D583)+$E583-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>P$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:P583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:P583))*IF(OFFSET($G574,-$D583,$D583)+$E583-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>R$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:Q583))*IF(OFFSET($G573,-$D583,$D583)+$E583-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>Q$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:Q583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:Q583))*IF(OFFSET($G574,-$D583,$D583)+$E583-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>S$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:R583))*IF(OFFSET($G573,-$D583,$D583)+$E583-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>R$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:R583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:R583))*IF(OFFSET($G574,-$D583,$D583)+$E583-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>T$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:S583))*IF(OFFSET($G573,-$D583,$D583)+$E583-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>S$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:S583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:S583))*IF(OFFSET($G574,-$D583,$D583)+$E583-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>U$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:T583))*IF(OFFSET($G573,-$D583,$D583)+$E583-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>T$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:T583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:T583))*IF(OFFSET($G574,-$D583,$D583)+$E583-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>V$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:U583))*IF(OFFSET($G573,-$D583,$D583)+$E583-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>U$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:U583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:U583))*IF(OFFSET($G574,-$D583,$D583)+$E583-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>W$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:V583))*IF(OFFSET($G573,-$D583,$D583)+$E583-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>V$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:V583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:V583))*IF(OFFSET($G574,-$D583,$D583)+$E583-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>X$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:W583))*IF(OFFSET($G573,-$D583,$D583)+$E583-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>W$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:W583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:W583))*IF(OFFSET($G574,-$D583,$D583)+$E583-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>Y$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:X583))*IF(OFFSET($G573,-$D583,$D583)+$E583-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>X$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:X583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:X583))*IF(OFFSET($G574,-$D583,$D583)+$E583-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>Z$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:Y583))*IF(OFFSET($G573,-$D583,$D583)+$E583-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>Y$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:Y583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:Y583))*IF(OFFSET($G574,-$D583,$D583)+$E583-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AA$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:Z583))*IF(OFFSET($G573,-$D583,$D583)+$E583-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>Z$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:Z583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:Z583))*IF(OFFSET($G574,-$D583,$D583)+$E583-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AB$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AA583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AA$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AA583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AA583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AC$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AB583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AB$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AB583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AB583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AD$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AC583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AC$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AC583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AC583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AE$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AD583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AD$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AD583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AD583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AF$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AE583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AE$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AE583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AE583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AG$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AF583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AF$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AF583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AF583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AH$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AG583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AG$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AG583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AG583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AI$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AH583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AH$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AH583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AH583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AJ$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AI583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AI$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AI583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AI583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AK$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AJ583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AJ$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AJ583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AJ583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AL$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AK583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AK$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AK583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AK583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AM$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AL583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AL$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AL583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AL583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AN$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AM583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AM$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AM583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AM583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AO$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AN583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AN$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AN583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AN583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AP$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AO583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AO$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AO583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AO583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AQ$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AP583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AP$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AP583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AP583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AR$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AQ583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AQ$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AQ583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AQ583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AS$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AR583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AR$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AR583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AR583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AT$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AS583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AS$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AS583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AS583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AU$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AT583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AT$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AT583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AT583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AV$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AU583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AU$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AU583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AU583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AW$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AV583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AV$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AV583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AV583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AX$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AW583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AW$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AW583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AW583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AY$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AX583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AX$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AX583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AX583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>AZ$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AY583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AY$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AY583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AY583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BA$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AZ583))*IF(OFFSET($G573,-$D583,$D583)+$E583-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>AZ$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:AZ583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:AZ583))*IF(OFFSET($G574,-$D583,$D583)+$E583-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BB$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BA583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BA$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BA583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BA583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BC$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BB583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BB$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BB583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BB583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BD$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BC583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BC$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BC583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BC583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BE$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BD583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BD$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BD583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BD583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BF$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BE583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BE$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BE583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BE583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BG$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BF583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BF$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BF583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BF583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BH$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BG583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BG$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BG583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BG583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BI$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BH583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BH$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BH583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BH583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BJ$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BI583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BI$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BI583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BI583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BK$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BJ583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BJ$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BJ583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BJ583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BL$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BK583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BK$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BK583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BK583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BM$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BL583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BL$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BL583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BL583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BN$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BM583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BM$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BM583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BM583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BO$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BN583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BN$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BN583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BN583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BP$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BO583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BO$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BO583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BO583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BQ$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BP583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BP$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BP583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BP583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BR$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BQ583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BQ$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BQ583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BQ583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BS$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BR583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BR$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BR583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BR583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BT$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BS583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BS$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BS583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BS583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D583, $D583)=\"n/a\",0,IF(OFFSET($G580, -$D583, $D583)=\"SL\",\nIF(OFFSET($G573,-$D583,$D583)+$E583>BU$5,IFERROR((OFFSET($G572,-$D583,$D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BT583))*IF(OFFSET($G573,-$D583,$D583)+$E583-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G574,-$D583,$D583)+$E583>BT$5,IFERROR(((OFFSET($G572,-$D583,$D583)-SUM($G583:BT583))*OFFSET($G579, -$D583, $D583)/(OFFSET($G573,-$D583,$D583))),0),OFFSET($G572,-$D583,$D583)-SUM($G583:BT583))*IF(OFFSET($G574,-$D583,$D583)+$E583-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D581)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>K$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:J588))*IF(OFFSET($G574, -$D580, $D581)+$E581-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>J$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:J588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:J588))*IF(OFFSET($G575, -$D580, $D581)+$E581-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>L$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:K588))*IF(OFFSET($G574, -$D580, $D581)+$E581-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>K$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:K588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:K588))*IF(OFFSET($G575, -$D580, $D581)+$E581-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>M$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:L588))*IF(OFFSET($G574, -$D580, $D581)+$E581-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>L$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:L588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:L588))*IF(OFFSET($G575, -$D580, $D581)+$E581-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>N$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:M588))*IF(OFFSET($G574, -$D580, $D581)+$E581-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>M$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:M588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:M588))*IF(OFFSET($G575, -$D580, $D581)+$E581-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>O$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:N588))*IF(OFFSET($G574, -$D580, $D581)+$E581-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>N$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:N588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:N588))*IF(OFFSET($G575, -$D580, $D581)+$E581-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>P$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:O588))*IF(OFFSET($G574, -$D580, $D581)+$E581-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>O$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:O588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:O588))*IF(OFFSET($G575, -$D580, $D581)+$E581-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>Q$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:P588))*IF(OFFSET($G574, -$D580, $D581)+$E581-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>P$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:P588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:P588))*IF(OFFSET($G575, -$D580, $D581)+$E581-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>R$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:Q588))*IF(OFFSET($G574, -$D580, $D581)+$E581-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>Q$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:Q588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:Q588))*IF(OFFSET($G575, -$D580, $D581)+$E581-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>S$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:R588))*IF(OFFSET($G574, -$D580, $D581)+$E581-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>R$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:R588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:R588))*IF(OFFSET($G575, -$D580, $D581)+$E581-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>T$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:S588))*IF(OFFSET($G574, -$D580, $D581)+$E581-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>S$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:S588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:S588))*IF(OFFSET($G575, -$D580, $D581)+$E581-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>U$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:T588))*IF(OFFSET($G574, -$D580, $D581)+$E581-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>T$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:T588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:T588))*IF(OFFSET($G575, -$D580, $D581)+$E581-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>V$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:U588))*IF(OFFSET($G574, -$D580, $D581)+$E581-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>U$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:U588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:U588))*IF(OFFSET($G575, -$D580, $D581)+$E581-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>W$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:V588))*IF(OFFSET($G574, -$D580, $D581)+$E581-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>V$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:V588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:V588))*IF(OFFSET($G575, -$D580, $D581)+$E581-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>X$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:W588))*IF(OFFSET($G574, -$D580, $D581)+$E581-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>W$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:W588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:W588))*IF(OFFSET($G575, -$D580, $D581)+$E581-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>Y$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:X588))*IF(OFFSET($G574, -$D580, $D581)+$E581-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>X$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:X588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:X588))*IF(OFFSET($G575, -$D580, $D581)+$E581-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>Z$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:Y588))*IF(OFFSET($G574, -$D580, $D581)+$E581-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>Y$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:Y588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:Y588))*IF(OFFSET($G575, -$D580, $D581)+$E581-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AA$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:Z588))*IF(OFFSET($G574, -$D580, $D581)+$E581-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>Z$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:Z588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:Z588))*IF(OFFSET($G575, -$D580, $D581)+$E581-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AB$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AA588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AA$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AA588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AA588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AC$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AB588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AB$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AB588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AB588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AD$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AC588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AC$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AC588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AC588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AE$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AD588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AD$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AD588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AD588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AF$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AE588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AE$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AE588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AE588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AG$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AF588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AF$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AF588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AF588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AH$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AG588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AG$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AG588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AG588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AI$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AH588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AH$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AH588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AH588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AJ$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AI588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AI$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AI588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AI588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AK$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AJ588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AJ$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AJ588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AJ588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AL$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AK588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AK$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AK588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AK588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AM$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AL588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AL$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AL588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AL588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AN$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AM588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AM$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AM588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AM588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AO$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AN588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AN$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AN588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AN588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AP$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AO588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AO$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AO588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AO588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AQ$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AP588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AP$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AP588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AP588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AR$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AQ588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AQ$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AQ588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AQ588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AS$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AR588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AR$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AR588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AR588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AT$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AS588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AS$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AS588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AS588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AU$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AT588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AT$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AT588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AT588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AV$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AU588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AU$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AU588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AU588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AW$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AV588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AV$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AV588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AV588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AX$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AW588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AW$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AW588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AW588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AY$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AX588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AX$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AX588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AX588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>AZ$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AY588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AY$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AY588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AY588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BA$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:AZ588))*IF(OFFSET($G574, -$D580, $D581)+$E581-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>AZ$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:AZ588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:AZ588))*IF(OFFSET($G575, -$D580, $D581)+$E581-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BB$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BA588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BA$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BA588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BA588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BC$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BB588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BB$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BB588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BB588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BD$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BC588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BC$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BC588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BC588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BE$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BD588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BD$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BD588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BD588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BF$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BE588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BE$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BE588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BE588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BG$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BF588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BF$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BF588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BF588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BH$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BG588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BG$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BG588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BG588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BI$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BH588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BH$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BH588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BH588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BJ$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BI588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BI$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BI588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BI588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BK$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BJ588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BJ$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BJ588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BJ588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BL$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BK588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BK$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BK588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BK588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BM$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BL588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BL$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BL588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BL588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BN$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BM588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BM$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BM588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BM588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BO$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BN588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BN$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BN588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BN588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BP$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BO588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BO$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BO588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BO588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BQ$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BP588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BP$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BP588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BP588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BR$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BQ588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BQ$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BQ588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BQ588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BS$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BR588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BR$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BR588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BR588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BT$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BS588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BS$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BS588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BS588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G574, -$D580, $D581)=\"n/a\", 0, IF(OFFSET($G577, -$D580, $D581)=\"SL\",\nIF(OFFSET($G574, -$D580, $D581)+$E581>BU$5, IFERROR((OFFSET($G573, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))), 0), OFFSET($G573, -$D580, $D581)-SUM($G588:BT588))*IF(OFFSET($G574, -$D580, $D581)+$E581-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G575, -$D580, $D581)+$E581>BT$5, IFERROR(((OFFSET($G573, -$D580, $D581)-SUM($G588:BT588))*OFFSET($G576, -$D580, $D581)/(OFFSET($G574, -$D580, $D581))),0), OFFSET($G573, -$D580, $D581)-SUM($G588:BT588))*IF(OFFSET($G575, -$D580, $D581)+$E581-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E595)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E595)=\"\", G603, INDEX('TAB input'!H$446:H$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E595)=\"\", H603, INDEX('TAB input'!I$446:I$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E595)=\"\", I603, INDEX('TAB input'!J$446:J$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E595)=\"\", J603, INDEX('TAB input'!K$446:K$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E595)=\"\", K603, INDEX('TAB input'!L$446:L$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E595)=\"\", L603, INDEX('TAB input'!M$446:M$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E595)=\"\", M603, INDEX('TAB input'!N$446:N$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E595)=\"\", N603, INDEX('TAB input'!O$446:O$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E595)=\"\", O603, INDEX('TAB input'!P$446:P$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E595)=\"\", P603, INDEX('TAB input'!Q$446:Q$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E595)=\"\", Q603, INDEX('TAB input'!R$446:R$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E595)=\"\", R603, INDEX('TAB input'!S$446:S$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E595)=\"\", S603, INDEX('TAB input'!T$446:T$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E595)=\"\", T603, INDEX('TAB input'!U$446:U$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E595)=\"\", U603, INDEX('TAB input'!V$446:V$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E595)=\"\", V603, INDEX('TAB input'!W$446:W$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E595)=\"\", W603, INDEX('TAB input'!X$446:X$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E595)=\"\", X603, INDEX('TAB input'!Y$446:Y$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E595)=\"\", Y603, INDEX('TAB input'!Z$446:Z$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E595)=\"\", Z603, INDEX('TAB input'!AA$446:AA$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E595)=\"\", AA603, INDEX('TAB input'!AB$446:AB$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E595)=\"\", AB603, INDEX('TAB input'!AC$446:AC$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E595)=\"\", AC603, INDEX('TAB input'!AD$446:AD$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E595)=\"\", AD603, INDEX('TAB input'!AE$446:AE$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E595)=\"\", AE603, INDEX('TAB input'!AF$446:AF$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E595)=\"\", AF603, INDEX('TAB input'!AG$446:AG$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E595)=\"\", AG603, INDEX('TAB input'!AH$446:AH$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E595)=\"\", AH603, INDEX('TAB input'!AI$446:AI$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E595)=\"\", AI603, INDEX('TAB input'!AJ$446:AJ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E595)=\"\", AJ603, INDEX('TAB input'!AK$446:AK$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E595)=\"\", AK603, INDEX('TAB input'!AL$446:AL$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E595)=\"\", AL603, INDEX('TAB input'!AM$446:AM$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E595)=\"\", AM603, INDEX('TAB input'!AN$446:AN$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E595)=\"\", AN603, INDEX('TAB input'!AO$446:AO$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E595)=\"\", AO603, INDEX('TAB input'!AP$446:AP$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E595)=\"\", AP603, INDEX('TAB input'!AQ$446:AQ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E595)=\"\", AQ603, INDEX('TAB input'!AR$446:AR$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E595)=\"\", AR603, INDEX('TAB input'!AS$446:AS$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E595)=\"\", AS603, INDEX('TAB input'!AT$446:AT$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E595)=\"\", AT603, INDEX('TAB input'!AU$446:AU$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E595)=\"\", AU603, INDEX('TAB input'!AV$446:AV$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E595)=\"\", AV603, INDEX('TAB input'!AW$446:AW$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E595)=\"\", AW603, INDEX('TAB input'!AX$446:AX$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E595)=\"\", AX603, INDEX('TAB input'!AY$446:AY$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E595)=\"\", AY603, INDEX('TAB input'!AZ$446:AZ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E595)=\"\", AZ603, INDEX('TAB input'!BA$446:BA$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E595)=\"\", BA603, INDEX('TAB input'!BB$446:BB$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E595)=\"\", BB603, INDEX('TAB input'!BC$446:BC$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E595)=\"\", BC603, INDEX('TAB input'!BD$446:BD$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E595)=\"\", BD603, INDEX('TAB input'!BE$446:BE$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E595)=\"\", BE603, INDEX('TAB input'!BF$446:BF$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E595)=\"\", BF603, INDEX('TAB input'!BG$446:BG$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E595)=\"\", BG603, INDEX('TAB input'!BH$446:BH$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E595)=\"\", BH603, INDEX('TAB input'!BI$446:BI$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E595)=\"\", BI603, INDEX('TAB input'!BJ$446:BJ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E595)=\"\", BJ603, INDEX('TAB input'!BK$446:BK$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E595)=\"\", BK603, INDEX('TAB input'!BL$446:BL$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E595)=\"\", BL603, INDEX('TAB input'!BM$446:BM$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E595)=\"\", BM603, INDEX('TAB input'!BN$446:BN$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E595)=\"\", BN603, INDEX('TAB input'!BO$446:BO$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E595)=\"\", BO603, INDEX('TAB input'!BP$446:BP$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E595)=\"\", BP603, INDEX('TAB input'!BQ$446:BQ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E595)=\"\", BQ603, INDEX('TAB input'!BR$446:BR$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E595)=\"\", BR603, INDEX('TAB input'!BS$446:BS$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E595)=\"\", BS603, INDEX('TAB input'!BT$446:BT$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E595)=\"\", BT603, INDEX('TAB input'!BU$446:BU$495, $E595))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D607)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>I$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:H614))*IF(OFFSET($G600, -$D606, $D607)+$E607-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>H$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:H614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:H614))*IF(OFFSET($G601, -$D606, $D607)+$E607-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>J$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:I614))*IF(OFFSET($G600, -$D606, $D607)+$E607-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>I$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:I614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:I614))*IF(OFFSET($G601, -$D606, $D607)+$E607-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>K$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:J614))*IF(OFFSET($G600, -$D606, $D607)+$E607-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>J$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:J614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:J614))*IF(OFFSET($G601, -$D606, $D607)+$E607-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>L$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:K614))*IF(OFFSET($G600, -$D606, $D607)+$E607-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>K$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:K614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:K614))*IF(OFFSET($G601, -$D606, $D607)+$E607-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>M$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:L614))*IF(OFFSET($G600, -$D606, $D607)+$E607-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>L$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:L614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:L614))*IF(OFFSET($G601, -$D606, $D607)+$E607-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>N$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:M614))*IF(OFFSET($G600, -$D606, $D607)+$E607-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>M$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:M614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:M614))*IF(OFFSET($G601, -$D606, $D607)+$E607-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>O$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:N614))*IF(OFFSET($G600, -$D606, $D607)+$E607-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>N$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:N614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:N614))*IF(OFFSET($G601, -$D606, $D607)+$E607-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>P$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:O614))*IF(OFFSET($G600, -$D606, $D607)+$E607-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>O$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:O614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:O614))*IF(OFFSET($G601, -$D606, $D607)+$E607-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>Q$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:P614))*IF(OFFSET($G600, -$D606, $D607)+$E607-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>P$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:P614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:P614))*IF(OFFSET($G601, -$D606, $D607)+$E607-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>R$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:Q614))*IF(OFFSET($G600, -$D606, $D607)+$E607-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>Q$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:Q614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:Q614))*IF(OFFSET($G601, -$D606, $D607)+$E607-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>S$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:R614))*IF(OFFSET($G600, -$D606, $D607)+$E607-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>R$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:R614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:R614))*IF(OFFSET($G601, -$D606, $D607)+$E607-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>T$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:S614))*IF(OFFSET($G600, -$D606, $D607)+$E607-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>S$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:S614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:S614))*IF(OFFSET($G601, -$D606, $D607)+$E607-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>U$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:T614))*IF(OFFSET($G600, -$D606, $D607)+$E607-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>T$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:T614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:T614))*IF(OFFSET($G601, -$D606, $D607)+$E607-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>V$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:U614))*IF(OFFSET($G600, -$D606, $D607)+$E607-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>U$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:U614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:U614))*IF(OFFSET($G601, -$D606, $D607)+$E607-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>W$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:V614))*IF(OFFSET($G600, -$D606, $D607)+$E607-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>V$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:V614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:V614))*IF(OFFSET($G601, -$D606, $D607)+$E607-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>X$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:W614))*IF(OFFSET($G600, -$D606, $D607)+$E607-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>W$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:W614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:W614))*IF(OFFSET($G601, -$D606, $D607)+$E607-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>Y$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:X614))*IF(OFFSET($G600, -$D606, $D607)+$E607-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>X$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:X614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:X614))*IF(OFFSET($G601, -$D606, $D607)+$E607-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>Z$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:Y614))*IF(OFFSET($G600, -$D606, $D607)+$E607-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>Y$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:Y614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:Y614))*IF(OFFSET($G601, -$D606, $D607)+$E607-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AA$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:Z614))*IF(OFFSET($G600, -$D606, $D607)+$E607-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>Z$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:Z614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:Z614))*IF(OFFSET($G601, -$D606, $D607)+$E607-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AB$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AA614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AA$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AA614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AA614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AC$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AB614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AB$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AB614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AB614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AD$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AC614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AC$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AC614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AC614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AE$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AD614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AD$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AD614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AD614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AF$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AE614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AE$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AE614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AE614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AG$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AF614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AF$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AF614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AF614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AH$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AG614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AG$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AG614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AG614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AI$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AH614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AH$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AH614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AH614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AJ$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AI614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AI$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AI614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AI614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AK$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AJ614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AJ$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AJ614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AJ614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AL$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AK614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AK$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AK614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AK614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AM$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AL614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AL$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AL614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AL614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AN$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AM614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AM$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AM614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AM614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AO$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AN614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AN$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AN614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AN614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AP$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AO614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AO$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AO614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AO614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AQ$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AP614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AP$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AP614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AP614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AR$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AQ614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AQ$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AQ614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AQ614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AS$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AR614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AR$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AR614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AR614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AT$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AS614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AS$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AS614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AS614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AU$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AT614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AT$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AT614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AT614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AV$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AU614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AU$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AU614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AU614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AW$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AV614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AV$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AV614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AV614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AX$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AW614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AW$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AW614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AW614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AY$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AX614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AX$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AX614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AX614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>AZ$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AY614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AY$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AY614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AY614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BA$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:AZ614))*IF(OFFSET($G600, -$D606, $D607)+$E607-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>AZ$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:AZ614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:AZ614))*IF(OFFSET($G601, -$D606, $D607)+$E607-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BB$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BA614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BA$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BA614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BA614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BC$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BB614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BB$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BB614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BB614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BD$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BC614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BC$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BC614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BC614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BE$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BD614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BD$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BD614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BD614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BF$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BE614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BE$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BE614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BE614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BG$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BF614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BF$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BF614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BF614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BH$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BG614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BG$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BG614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BG614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BI$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BH614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BH$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BH614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BH614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BJ$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BI614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BI$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BI614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BI614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BK$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BJ614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BJ$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BJ614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BJ614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BL$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BK614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BK$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BK614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BK614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BM$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BL614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BL$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BL614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BL614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BN$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BM614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BM$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BM614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BM614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BO$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BN614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BN$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BN614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BN614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BP$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BO614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BO$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BO614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BO614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BQ$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BP614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BP$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BP614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BP614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BR$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BQ614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BQ$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BQ614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BQ614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BS$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BR614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BR$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BR614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BR614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BT$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BS614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BS$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BS614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BS614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G600, -$D606, $D607)=\"n/a\", 0, IF(OFFSET($G603, -$D606, $D607)=\"SL\",\nIF(OFFSET($G600, -$D606, $D607)+$E607>BU$5, IFERROR((OFFSET($G599, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))), 0), OFFSET($G599, -$D606, $D607)-SUM($G614:BT614))*IF(OFFSET($G600, -$D606, $D607)+$E607-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G601, -$D606, $D607)+$E607>BT$5, IFERROR(((OFFSET($G599, -$D606, $D607)-SUM($G614:BT614))*OFFSET($G602, -$D606, $D607)/(OFFSET($G600, -$D606, $D607))),0), OFFSET($G599, -$D606, $D607)-SUM($G614:BT614))*IF(OFFSET($G601, -$D606, $D607)+$E607-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,{"$f":"D634+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D635)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>I$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:H635))*IF(OFFSET($G625,-$D635,$D635)+$E635-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>H$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:H635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:H635))*IF(OFFSET($G626,-$D635,$D635)+$E635-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>J$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:I635))*IF(OFFSET($G625,-$D635,$D635)+$E635-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>I$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:I635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:I635))*IF(OFFSET($G626,-$D635,$D635)+$E635-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>K$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:J635))*IF(OFFSET($G625,-$D635,$D635)+$E635-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>J$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:J635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:J635))*IF(OFFSET($G626,-$D635,$D635)+$E635-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>L$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:K635))*IF(OFFSET($G625,-$D635,$D635)+$E635-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>K$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:K635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:K635))*IF(OFFSET($G626,-$D635,$D635)+$E635-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>M$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:L635))*IF(OFFSET($G625,-$D635,$D635)+$E635-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>L$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:L635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:L635))*IF(OFFSET($G626,-$D635,$D635)+$E635-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>N$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:M635))*IF(OFFSET($G625,-$D635,$D635)+$E635-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>M$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:M635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:M635))*IF(OFFSET($G626,-$D635,$D635)+$E635-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>O$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:N635))*IF(OFFSET($G625,-$D635,$D635)+$E635-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>N$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:N635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:N635))*IF(OFFSET($G626,-$D635,$D635)+$E635-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>P$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:O635))*IF(OFFSET($G625,-$D635,$D635)+$E635-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>O$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:O635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:O635))*IF(OFFSET($G626,-$D635,$D635)+$E635-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>Q$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:P635))*IF(OFFSET($G625,-$D635,$D635)+$E635-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>P$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:P635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:P635))*IF(OFFSET($G626,-$D635,$D635)+$E635-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>R$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:Q635))*IF(OFFSET($G625,-$D635,$D635)+$E635-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>Q$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:Q635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:Q635))*IF(OFFSET($G626,-$D635,$D635)+$E635-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>S$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:R635))*IF(OFFSET($G625,-$D635,$D635)+$E635-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>R$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:R635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:R635))*IF(OFFSET($G626,-$D635,$D635)+$E635-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>T$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:S635))*IF(OFFSET($G625,-$D635,$D635)+$E635-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>S$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:S635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:S635))*IF(OFFSET($G626,-$D635,$D635)+$E635-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>U$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:T635))*IF(OFFSET($G625,-$D635,$D635)+$E635-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>T$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:T635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:T635))*IF(OFFSET($G626,-$D635,$D635)+$E635-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>V$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:U635))*IF(OFFSET($G625,-$D635,$D635)+$E635-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>U$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:U635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:U635))*IF(OFFSET($G626,-$D635,$D635)+$E635-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>W$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:V635))*IF(OFFSET($G625,-$D635,$D635)+$E635-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>V$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:V635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:V635))*IF(OFFSET($G626,-$D635,$D635)+$E635-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>X$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:W635))*IF(OFFSET($G625,-$D635,$D635)+$E635-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>W$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:W635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:W635))*IF(OFFSET($G626,-$D635,$D635)+$E635-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>Y$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:X635))*IF(OFFSET($G625,-$D635,$D635)+$E635-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>X$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:X635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:X635))*IF(OFFSET($G626,-$D635,$D635)+$E635-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>Z$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:Y635))*IF(OFFSET($G625,-$D635,$D635)+$E635-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>Y$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:Y635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:Y635))*IF(OFFSET($G626,-$D635,$D635)+$E635-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AA$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:Z635))*IF(OFFSET($G625,-$D635,$D635)+$E635-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>Z$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:Z635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:Z635))*IF(OFFSET($G626,-$D635,$D635)+$E635-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AB$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AA635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AA$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AA635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AA635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AC$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AB635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AB$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AB635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AB635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AD$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AC635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AC$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AC635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AC635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AE$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AD635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AD$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AD635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AD635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AF$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AE635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AE$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AE635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AE635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AG$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AF635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AF$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AF635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AF635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AH$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AG635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AG$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AG635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AG635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AI$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AH635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AH$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AH635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AH635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AJ$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AI635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AI$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AI635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AI635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AK$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AJ635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AJ$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AJ635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AJ635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AL$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AK635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AK$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AK635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AK635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AM$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AL635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AL$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AL635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AL635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AN$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AM635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AM$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AM635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AM635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AO$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AN635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AN$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AN635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AN635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AP$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AO635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AO$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AO635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AO635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AQ$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AP635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AP$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AP635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AP635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AR$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AQ635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AQ$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AQ635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AQ635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AS$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AR635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AR$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AR635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AR635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AT$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AS635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AS$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AS635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AS635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AU$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AT635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AT$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AT635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AT635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AV$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AU635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AU$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AU635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AU635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AW$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AV635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AV$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AV635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AV635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AX$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AW635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AW$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AW635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AW635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AY$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AX635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AX$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AX635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AX635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>AZ$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AY635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AY$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AY635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AY635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BA$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AZ635))*IF(OFFSET($G625,-$D635,$D635)+$E635-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>AZ$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:AZ635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:AZ635))*IF(OFFSET($G626,-$D635,$D635)+$E635-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BB$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BA635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BA$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BA635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BA635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BC$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BB635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BB$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BB635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BB635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BD$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BC635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BC$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BC635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BC635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BE$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BD635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BD$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BD635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BD635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BF$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BE635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BE$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BE635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BE635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BG$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BF635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BF$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BF635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BF635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BH$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BG635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BG$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BG635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BG635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BI$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BH635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BH$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BH635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BH635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BJ$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BI635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BI$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BI635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BI635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BK$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BJ635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BJ$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BJ635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BJ635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BL$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BK635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BK$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BK635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BK635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BM$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BL635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BL$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BL635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BL635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BN$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BM635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BM$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BM635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BM635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BO$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BN635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BN$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BN635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BN635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BP$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BO635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BO$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BO635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BO635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BQ$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BP635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BP$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BP635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BP635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BR$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BQ635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BQ$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BQ635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BQ635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BS$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BR635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BR$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BR635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BR635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BT$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BS635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BS$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BS635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BS635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G625, -$D635, $D635)=\"n/a\",0,IF(OFFSET($G632, -$D635, $D635)=\"SL\",\nIF(OFFSET($G625,-$D635,$D635)+$E635>BU$5,IFERROR((OFFSET($G624,-$D635,$D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BT635))*IF(OFFSET($G625,-$D635,$D635)+$E635-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G626,-$D635,$D635)+$E635>BT$5,IFERROR(((OFFSET($G624,-$D635,$D635)-SUM($G635:BT635))*OFFSET($G631, -$D635, $D635)/(OFFSET($G625,-$D635,$D635))),0),OFFSET($G624,-$D635,$D635)-SUM($G635:BT635))*IF(OFFSET($G626,-$D635,$D635)+$E635-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E651","v":"Asset class 24"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E651, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D666)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>L$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:K666))*IF(OFFSET($G656,-$D666,$D666)+$E666-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>K$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:K666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:K666))*IF(OFFSET($G657,-$D666,$D666)+$E666-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>M$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:L666))*IF(OFFSET($G656,-$D666,$D666)+$E666-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>L$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:L666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:L666))*IF(OFFSET($G657,-$D666,$D666)+$E666-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>N$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:M666))*IF(OFFSET($G656,-$D666,$D666)+$E666-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>M$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:M666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:M666))*IF(OFFSET($G657,-$D666,$D666)+$E666-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>O$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:N666))*IF(OFFSET($G656,-$D666,$D666)+$E666-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>N$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:N666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:N666))*IF(OFFSET($G657,-$D666,$D666)+$E666-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>P$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:O666))*IF(OFFSET($G656,-$D666,$D666)+$E666-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>O$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:O666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:O666))*IF(OFFSET($G657,-$D666,$D666)+$E666-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>Q$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:P666))*IF(OFFSET($G656,-$D666,$D666)+$E666-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>P$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:P666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:P666))*IF(OFFSET($G657,-$D666,$D666)+$E666-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>R$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:Q666))*IF(OFFSET($G656,-$D666,$D666)+$E666-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>Q$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:Q666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:Q666))*IF(OFFSET($G657,-$D666,$D666)+$E666-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>S$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:R666))*IF(OFFSET($G656,-$D666,$D666)+$E666-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>R$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:R666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:R666))*IF(OFFSET($G657,-$D666,$D666)+$E666-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>T$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:S666))*IF(OFFSET($G656,-$D666,$D666)+$E666-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>S$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:S666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:S666))*IF(OFFSET($G657,-$D666,$D666)+$E666-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>U$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:T666))*IF(OFFSET($G656,-$D666,$D666)+$E666-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>T$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:T666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:T666))*IF(OFFSET($G657,-$D666,$D666)+$E666-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>V$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:U666))*IF(OFFSET($G656,-$D666,$D666)+$E666-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>U$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:U666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:U666))*IF(OFFSET($G657,-$D666,$D666)+$E666-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>W$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:V666))*IF(OFFSET($G656,-$D666,$D666)+$E666-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>V$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:V666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:V666))*IF(OFFSET($G657,-$D666,$D666)+$E666-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>X$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:W666))*IF(OFFSET($G656,-$D666,$D666)+$E666-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>W$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:W666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:W666))*IF(OFFSET($G657,-$D666,$D666)+$E666-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>Y$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:X666))*IF(OFFSET($G656,-$D666,$D666)+$E666-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>X$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:X666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:X666))*IF(OFFSET($G657,-$D666,$D666)+$E666-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>Z$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:Y666))*IF(OFFSET($G656,-$D666,$D666)+$E666-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>Y$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:Y666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:Y666))*IF(OFFSET($G657,-$D666,$D666)+$E666-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AA$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:Z666))*IF(OFFSET($G656,-$D666,$D666)+$E666-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>Z$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:Z666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:Z666))*IF(OFFSET($G657,-$D666,$D666)+$E666-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AB$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AA666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AA$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AA666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AA666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AC$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AB666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AB$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AB666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AB666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AD$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AC666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AC$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AC666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AC666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AE$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AD666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AD$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AD666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AD666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AF$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AE666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AE$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AE666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AE666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AG$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AF666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AF$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AF666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AF666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AH$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AG666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AG$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AG666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AG666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AI$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AH666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AH$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AH666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AH666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AJ$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AI666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AI$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AI666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AI666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AK$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AJ666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AJ$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AJ666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AJ666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AL$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AK666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AK$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AK666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AK666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AM$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AL666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AL$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AL666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AL666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AN$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AM666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AM$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AM666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AM666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AO$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AN666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AN$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AN666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AN666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AP$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AO666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AO$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AO666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AO666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AQ$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AP666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AP$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AP666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AP666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AR$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AQ666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AQ$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AQ666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AQ666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AS$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AR666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AR$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AR666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AR666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AT$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AS666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AS$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AS666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AS666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AU$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AT666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AT$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AT666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AT666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AV$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AU666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AU$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AU666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AU666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AW$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AV666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AV$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AV666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AV666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AX$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AW666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AW$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AW666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AW666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AY$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AX666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AX$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AX666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AX666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>AZ$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AY666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AY$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AY666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AY666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BA$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AZ666))*IF(OFFSET($G656,-$D666,$D666)+$E666-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>AZ$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:AZ666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:AZ666))*IF(OFFSET($G657,-$D666,$D666)+$E666-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BB$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BA666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BA$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BA666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BA666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BC$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BB666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BB$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BB666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BB666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BD$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BC666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BC$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BC666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BC666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BE$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BD666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BD$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BD666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BD666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BF$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BE666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BE$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BE666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BE666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BG$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BF666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BF$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BF666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BF666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BH$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BG666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BG$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BG666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BG666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BI$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BH666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BH$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BH666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BH666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BJ$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BI666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BI$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BI666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BI666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BK$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BJ666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BJ$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BJ666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BJ666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BL$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BK666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BK$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BK666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BK666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BM$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BL666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BL$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BL666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BL666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BN$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BM666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BM$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BM666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BM666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BO$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BN666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BN$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BN666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BN666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BP$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BO666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BO$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BO666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BO666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BQ$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BP666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BP$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BP666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BP666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BR$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BQ666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BQ$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BQ666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BQ666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BS$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BR666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BR$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BR666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BR666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BT$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BS666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BS$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BS666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BS666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G656, -$D666, $D666)=\"n/a\",0,IF(OFFSET($G663, -$D666, $D666)=\"SL\",\nIF(OFFSET($G656,-$D666,$D666)+$E666>BU$5,IFERROR((OFFSET($G655,-$D666,$D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BT666))*IF(OFFSET($G656,-$D666,$D666)+$E666-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G657,-$D666,$D666)+$E666>BT$5,IFERROR(((OFFSET($G655,-$D666,$D666)-SUM($G666:BT666))*OFFSET($G662, -$D666, $D666)/(OFFSET($G656,-$D666,$D666))),0),OFFSET($G655,-$D666,$D666)-SUM($G666:BT666))*IF(OFFSET($G657,-$D666,$D666)+$E666-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D692)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>J$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:I692))*IF(OFFSET($G682,-$D692,$D692)+$E692-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>I$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:I692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:I692))*IF(OFFSET($G683,-$D692,$D692)+$E692-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>K$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:J692))*IF(OFFSET($G682,-$D692,$D692)+$E692-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>J$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:J692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:J692))*IF(OFFSET($G683,-$D692,$D692)+$E692-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>L$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:K692))*IF(OFFSET($G682,-$D692,$D692)+$E692-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>K$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:K692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:K692))*IF(OFFSET($G683,-$D692,$D692)+$E692-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>M$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:L692))*IF(OFFSET($G682,-$D692,$D692)+$E692-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>L$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:L692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:L692))*IF(OFFSET($G683,-$D692,$D692)+$E692-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>N$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:M692))*IF(OFFSET($G682,-$D692,$D692)+$E692-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>M$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:M692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:M692))*IF(OFFSET($G683,-$D692,$D692)+$E692-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>O$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:N692))*IF(OFFSET($G682,-$D692,$D692)+$E692-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>N$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:N692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:N692))*IF(OFFSET($G683,-$D692,$D692)+$E692-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>P$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:O692))*IF(OFFSET($G682,-$D692,$D692)+$E692-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>O$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:O692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:O692))*IF(OFFSET($G683,-$D692,$D692)+$E692-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>Q$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:P692))*IF(OFFSET($G682,-$D692,$D692)+$E692-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>P$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:P692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:P692))*IF(OFFSET($G683,-$D692,$D692)+$E692-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>R$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:Q692))*IF(OFFSET($G682,-$D692,$D692)+$E692-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>Q$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:Q692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:Q692))*IF(OFFSET($G683,-$D692,$D692)+$E692-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>S$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:R692))*IF(OFFSET($G682,-$D692,$D692)+$E692-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>R$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:R692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:R692))*IF(OFFSET($G683,-$D692,$D692)+$E692-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>T$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:S692))*IF(OFFSET($G682,-$D692,$D692)+$E692-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>S$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:S692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:S692))*IF(OFFSET($G683,-$D692,$D692)+$E692-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>U$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:T692))*IF(OFFSET($G682,-$D692,$D692)+$E692-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>T$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:T692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:T692))*IF(OFFSET($G683,-$D692,$D692)+$E692-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>V$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:U692))*IF(OFFSET($G682,-$D692,$D692)+$E692-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>U$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:U692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:U692))*IF(OFFSET($G683,-$D692,$D692)+$E692-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>W$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:V692))*IF(OFFSET($G682,-$D692,$D692)+$E692-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>V$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:V692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:V692))*IF(OFFSET($G683,-$D692,$D692)+$E692-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>X$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:W692))*IF(OFFSET($G682,-$D692,$D692)+$E692-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>W$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:W692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:W692))*IF(OFFSET($G683,-$D692,$D692)+$E692-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>Y$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:X692))*IF(OFFSET($G682,-$D692,$D692)+$E692-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>X$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:X692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:X692))*IF(OFFSET($G683,-$D692,$D692)+$E692-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>Z$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:Y692))*IF(OFFSET($G682,-$D692,$D692)+$E692-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>Y$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:Y692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:Y692))*IF(OFFSET($G683,-$D692,$D692)+$E692-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AA$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:Z692))*IF(OFFSET($G682,-$D692,$D692)+$E692-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>Z$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:Z692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:Z692))*IF(OFFSET($G683,-$D692,$D692)+$E692-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AB$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AA692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AA$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AA692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AA692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AC$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AB692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AB$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AB692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AB692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AD$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AC692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AC$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AC692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AC692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AE$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AD692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AD$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AD692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AD692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AF$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AE692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AE$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AE692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AE692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AG$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AF692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AF$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AF692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AF692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AH$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AG692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AG$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AG692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AG692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AI$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AH692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AH$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AH692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AH692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AJ$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AI692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AI$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AI692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AI692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AK$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AJ692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AJ$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AJ692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AJ692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AL$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AK692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AK$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AK692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AK692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AM$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AL692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AL$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AL692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AL692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AN$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AM692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AM$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AM692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AM692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AO$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AN692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AN$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AN692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AN692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AP$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AO692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AO$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AO692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AO692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AQ$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AP692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AP$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AP692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AP692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AR$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AQ692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AQ$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AQ692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AQ692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AS$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AR692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AR$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AR692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AR692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AT$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AS692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AS$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AS692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AS692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AU$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AT692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AT$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AT692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AT692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AV$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AU692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AU$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AU692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AU692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AW$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AV692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AV$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AV692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AV692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AX$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AW692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AW$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AW692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AW692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AY$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AX692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AX$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AX692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AX692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>AZ$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AY692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AY$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AY692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AY692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BA$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AZ692))*IF(OFFSET($G682,-$D692,$D692)+$E692-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>AZ$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:AZ692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:AZ692))*IF(OFFSET($G683,-$D692,$D692)+$E692-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BB$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BA692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BA$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BA692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BA692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BC$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BB692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BB$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BB692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BB692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BD$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BC692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BC$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BC692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BC692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BE$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BD692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BD$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BD692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BD692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BF$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BE692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BE$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BE692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BE692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BG$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BF692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BF$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BF692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BF692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BH$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BG692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BG$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BG692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BG692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BI$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BH692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BH$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BH692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BH692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BJ$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BI692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BI$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BI692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BI692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BK$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BJ692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BJ$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BJ692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BJ692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BL$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BK692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BK$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BK692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BK692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BM$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BL692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BL$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BL692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BL692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BN$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BM692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BM$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BM692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BM692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BO$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BN692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BN$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BN692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BN692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BP$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BO692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BO$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BO692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BO692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BQ$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BP692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BP$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BP692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BP692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BR$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BQ692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BQ$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BQ692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BQ692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BS$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BR692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BR$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BR692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BR692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BT$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BS692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BS$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BS692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BS692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G682, -$D692, $D692)=\"n/a\",0,IF(OFFSET($G689, -$D692, $D692)=\"SL\",\nIF(OFFSET($G682,-$D692,$D692)+$E692>BU$5,IFERROR((OFFSET($G681,-$D692,$D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BT692))*IF(OFFSET($G682,-$D692,$D692)+$E692-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G683,-$D692,$D692)+$E692>BT$5,IFERROR(((OFFSET($G681,-$D692,$D692)-SUM($G692:BT692))*OFFSET($G688, -$D692, $D692)/(OFFSET($G682,-$D692,$D692))),0),OFFSET($G681,-$D692,$D692)-SUM($G692:BT692))*IF(OFFSET($G683,-$D692,$D692)+$E692-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E707)=\"\", IF($G707=0, 0, F708), INDEX('TAB input'!$G$180:$G$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E707)=\"\", G708, INDEX('TAB input'!H$180:H$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E707)=\"\", H708, INDEX('TAB input'!I$180:I$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E707)=\"\", I708, INDEX('TAB input'!J$180:J$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E707)=\"\", J708, INDEX('TAB input'!K$180:K$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E707)=\"\", K708, INDEX('TAB input'!L$180:L$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E707)=\"\", L708, INDEX('TAB input'!M$180:M$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E707)=\"\", M708, INDEX('TAB input'!N$180:N$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E707)=\"\", N708, INDEX('TAB input'!O$180:O$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E707)=\"\", O708, INDEX('TAB input'!P$180:P$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E707)=\"\", P708, INDEX('TAB input'!Q$180:Q$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E707)=\"\", Q708, INDEX('TAB input'!R$180:R$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E707)=\"\", R708, INDEX('TAB input'!S$180:S$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E707)=\"\", S708, INDEX('TAB input'!T$180:T$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E707)=\"\", T708, INDEX('TAB input'!U$180:U$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E707)=\"\", U708, INDEX('TAB input'!V$180:V$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E707)=\"\", V708, INDEX('TAB input'!W$180:W$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E707)=\"\", W708, INDEX('TAB input'!X$180:X$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E707)=\"\", X708, INDEX('TAB input'!Y$180:Y$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E707)=\"\", Y708, INDEX('TAB input'!Z$180:Z$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E707)=\"\", Z708, INDEX('TAB input'!AA$180:AA$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E707)=\"\", AA708, INDEX('TAB input'!AB$180:AB$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E707)=\"\", AB708, INDEX('TAB input'!AC$180:AC$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E707)=\"\", AC708, INDEX('TAB input'!AD$180:AD$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E707)=\"\", AD708, INDEX('TAB input'!AE$180:AE$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E707)=\"\", AE708, INDEX('TAB input'!AF$180:AF$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E707)=\"\", AF708, INDEX('TAB input'!AG$180:AG$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E707)=\"\", AG708, INDEX('TAB input'!AH$180:AH$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E707)=\"\", AH708, INDEX('TAB input'!AI$180:AI$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E707)=\"\", AI708, INDEX('TAB input'!AJ$180:AJ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E707)=\"\", AJ708, INDEX('TAB input'!AK$180:AK$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E707)=\"\", AK708, INDEX('TAB input'!AL$180:AL$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E707)=\"\", AL708, INDEX('TAB input'!AM$180:AM$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E707)=\"\", AM708, INDEX('TAB input'!AN$180:AN$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E707)=\"\", AN708, INDEX('TAB input'!AO$180:AO$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E707)=\"\", AO708, INDEX('TAB input'!AP$180:AP$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E707)=\"\", AP708, INDEX('TAB input'!AQ$180:AQ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E707)=\"\", AQ708, INDEX('TAB input'!AR$180:AR$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E707)=\"\", AR708, INDEX('TAB input'!AS$180:AS$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E707)=\"\", AS708, INDEX('TAB input'!AT$180:AT$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E707)=\"\", AT708, INDEX('TAB input'!AU$180:AU$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E707)=\"\", AU708, INDEX('TAB input'!AV$180:AV$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E707)=\"\", AV708, INDEX('TAB input'!AW$180:AW$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E707)=\"\", AW708, INDEX('TAB input'!AX$180:AX$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E707)=\"\", AX708, INDEX('TAB input'!AY$180:AY$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E707)=\"\", AY708, INDEX('TAB input'!AZ$180:AZ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E707)=\"\", AZ708, INDEX('TAB input'!BA$180:BA$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E707)=\"\", BA708, INDEX('TAB input'!BB$180:BB$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E707)=\"\", BB708, INDEX('TAB input'!BC$180:BC$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E707)=\"\", BC708, INDEX('TAB input'!BD$180:BD$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E707)=\"\", BD708, INDEX('TAB input'!BE$180:BE$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E707)=\"\", BE708, INDEX('TAB input'!BF$180:BF$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E707)=\"\", BF708, INDEX('TAB input'!BG$180:BG$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E707)=\"\", BG708, INDEX('TAB input'!BH$180:BH$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E707)=\"\", BH708, INDEX('TAB input'!BI$180:BI$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E707)=\"\", BI708, INDEX('TAB input'!BJ$180:BJ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E707)=\"\", BJ708, INDEX('TAB input'!BK$180:BK$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E707)=\"\", BK708, INDEX('TAB input'!BL$180:BL$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E707)=\"\", BL708, INDEX('TAB input'!BM$180:BM$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E707)=\"\", BM708, INDEX('TAB input'!BN$180:BN$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E707)=\"\", BN708, INDEX('TAB input'!BO$180:BO$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E707)=\"\", BO708, INDEX('TAB input'!BP$180:BP$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E707)=\"\", BP708, INDEX('TAB input'!BQ$180:BQ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E707)=\"\", BQ708, INDEX('TAB input'!BR$180:BR$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E707)=\"\", BR708, INDEX('TAB input'!BS$180:BS$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E707)=\"\", BS708, INDEX('TAB input'!BT$180:BT$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E707)=\"\", BT708, INDEX('TAB input'!BU$180:BU$229, $E707))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D723)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>M$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:L723))*IF(OFFSET($G713,-$D723,$D723)+$E723-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>L$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:L723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:L723))*IF(OFFSET($G714,-$D723,$D723)+$E723-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>N$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:M723))*IF(OFFSET($G713,-$D723,$D723)+$E723-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>M$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:M723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:M723))*IF(OFFSET($G714,-$D723,$D723)+$E723-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>O$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:N723))*IF(OFFSET($G713,-$D723,$D723)+$E723-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>N$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:N723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:N723))*IF(OFFSET($G714,-$D723,$D723)+$E723-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>P$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:O723))*IF(OFFSET($G713,-$D723,$D723)+$E723-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>O$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:O723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:O723))*IF(OFFSET($G714,-$D723,$D723)+$E723-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>Q$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:P723))*IF(OFFSET($G713,-$D723,$D723)+$E723-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>P$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:P723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:P723))*IF(OFFSET($G714,-$D723,$D723)+$E723-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>R$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:Q723))*IF(OFFSET($G713,-$D723,$D723)+$E723-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>Q$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:Q723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:Q723))*IF(OFFSET($G714,-$D723,$D723)+$E723-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>S$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:R723))*IF(OFFSET($G713,-$D723,$D723)+$E723-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>R$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:R723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:R723))*IF(OFFSET($G714,-$D723,$D723)+$E723-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>T$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:S723))*IF(OFFSET($G713,-$D723,$D723)+$E723-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>S$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:S723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:S723))*IF(OFFSET($G714,-$D723,$D723)+$E723-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>U$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:T723))*IF(OFFSET($G713,-$D723,$D723)+$E723-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>T$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:T723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:T723))*IF(OFFSET($G714,-$D723,$D723)+$E723-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>V$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:U723))*IF(OFFSET($G713,-$D723,$D723)+$E723-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>U$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:U723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:U723))*IF(OFFSET($G714,-$D723,$D723)+$E723-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>W$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:V723))*IF(OFFSET($G713,-$D723,$D723)+$E723-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>V$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:V723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:V723))*IF(OFFSET($G714,-$D723,$D723)+$E723-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>X$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:W723))*IF(OFFSET($G713,-$D723,$D723)+$E723-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>W$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:W723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:W723))*IF(OFFSET($G714,-$D723,$D723)+$E723-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>Y$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:X723))*IF(OFFSET($G713,-$D723,$D723)+$E723-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>X$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:X723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:X723))*IF(OFFSET($G714,-$D723,$D723)+$E723-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>Z$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:Y723))*IF(OFFSET($G713,-$D723,$D723)+$E723-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>Y$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:Y723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:Y723))*IF(OFFSET($G714,-$D723,$D723)+$E723-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AA$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:Z723))*IF(OFFSET($G713,-$D723,$D723)+$E723-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>Z$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:Z723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:Z723))*IF(OFFSET($G714,-$D723,$D723)+$E723-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AB$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AA723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AA$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AA723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AA723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AC$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AB723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AB$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AB723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AB723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AD$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AC723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AC$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AC723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AC723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AE$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AD723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AD$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AD723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AD723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AF$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AE723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AE$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AE723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AE723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AG$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AF723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AF$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AF723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AF723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AH$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AG723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AG$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AG723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AG723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AI$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AH723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AH$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AH723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AH723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AJ$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AI723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AI$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AI723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AI723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AK$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AJ723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AJ$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AJ723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AJ723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AL$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AK723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AK$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AK723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AK723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AM$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AL723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AL$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AL723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AL723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AN$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AM723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AM$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AM723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AM723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AO$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AN723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AN$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AN723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AN723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AP$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AO723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AO$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AO723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AO723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AQ$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AP723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AP$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AP723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AP723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AR$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AQ723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AQ$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AQ723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AQ723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AS$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AR723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AR$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AR723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AR723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AT$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AS723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AS$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AS723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AS723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AU$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AT723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AT$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AT723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AT723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AV$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AU723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AU$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AU723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AU723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AW$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AV723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AV$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AV723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AV723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AX$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AW723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AW$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AW723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AW723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AY$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AX723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AX$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AX723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AX723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>AZ$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AY723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AY$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AY723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AY723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BA$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AZ723))*IF(OFFSET($G713,-$D723,$D723)+$E723-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>AZ$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:AZ723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:AZ723))*IF(OFFSET($G714,-$D723,$D723)+$E723-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BB$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BA723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BA$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BA723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BA723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BC$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BB723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BB$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BB723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BB723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BD$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BC723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BC$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BC723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BC723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BE$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BD723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BD$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BD723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BD723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BF$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BE723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BE$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BE723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BE723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BG$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BF723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BF$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BF723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BF723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BH$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BG723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BG$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BG723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BG723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BI$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BH723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BH$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BH723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BH723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BJ$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BI723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BI$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BI723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BI723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BK$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BJ723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BJ$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BJ723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BJ723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BL$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BK723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BK$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BK723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BK723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BM$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BL723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BL$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BL723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BL723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BN$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BM723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BM$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BM723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BM723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BO$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BN723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BN$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BN723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BN723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BP$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BO723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BO$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BO723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BO723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BQ$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BP723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BP$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BP723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BP723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BR$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BQ723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BQ$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BQ723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BQ723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BS$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BR723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BR$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BR723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BR723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BT$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BS723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BS$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BS723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BS723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G713, -$D723, $D723)=\"n/a\",0,IF(OFFSET($G720, -$D723, $D723)=\"SL\",\nIF(OFFSET($G713,-$D723,$D723)+$E723>BU$5,IFERROR((OFFSET($G712,-$D723,$D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BT723))*IF(OFFSET($G713,-$D723,$D723)+$E723-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G714,-$D723,$D723)+$E723>BT$5,IFERROR(((OFFSET($G712,-$D723,$D723)-SUM($G723:BT723))*OFFSET($G719, -$D723, $D723)/(OFFSET($G713,-$D723,$D723))),0),OFFSET($G712,-$D723,$D723)-SUM($G723:BT723))*IF(OFFSET($G714,-$D723,$D723)+$E723-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D721)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>K$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:J728))*IF(OFFSET($G714, -$D720, $D721)+$E721-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>J$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:J728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:J728))*IF(OFFSET($G715, -$D720, $D721)+$E721-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>L$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:K728))*IF(OFFSET($G714, -$D720, $D721)+$E721-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>K$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:K728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:K728))*IF(OFFSET($G715, -$D720, $D721)+$E721-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>M$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:L728))*IF(OFFSET($G714, -$D720, $D721)+$E721-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>L$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:L728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:L728))*IF(OFFSET($G715, -$D720, $D721)+$E721-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>N$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:M728))*IF(OFFSET($G714, -$D720, $D721)+$E721-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>M$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:M728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:M728))*IF(OFFSET($G715, -$D720, $D721)+$E721-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>O$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:N728))*IF(OFFSET($G714, -$D720, $D721)+$E721-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>N$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:N728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:N728))*IF(OFFSET($G715, -$D720, $D721)+$E721-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>P$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:O728))*IF(OFFSET($G714, -$D720, $D721)+$E721-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>O$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:O728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:O728))*IF(OFFSET($G715, -$D720, $D721)+$E721-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>Q$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:P728))*IF(OFFSET($G714, -$D720, $D721)+$E721-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>P$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:P728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:P728))*IF(OFFSET($G715, -$D720, $D721)+$E721-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>R$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:Q728))*IF(OFFSET($G714, -$D720, $D721)+$E721-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>Q$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:Q728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:Q728))*IF(OFFSET($G715, -$D720, $D721)+$E721-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>S$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:R728))*IF(OFFSET($G714, -$D720, $D721)+$E721-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>R$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:R728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:R728))*IF(OFFSET($G715, -$D720, $D721)+$E721-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>T$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:S728))*IF(OFFSET($G714, -$D720, $D721)+$E721-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>S$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:S728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:S728))*IF(OFFSET($G715, -$D720, $D721)+$E721-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>U$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:T728))*IF(OFFSET($G714, -$D720, $D721)+$E721-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>T$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:T728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:T728))*IF(OFFSET($G715, -$D720, $D721)+$E721-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>V$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:U728))*IF(OFFSET($G714, -$D720, $D721)+$E721-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>U$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:U728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:U728))*IF(OFFSET($G715, -$D720, $D721)+$E721-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>W$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:V728))*IF(OFFSET($G714, -$D720, $D721)+$E721-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>V$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:V728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:V728))*IF(OFFSET($G715, -$D720, $D721)+$E721-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>X$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:W728))*IF(OFFSET($G714, -$D720, $D721)+$E721-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>W$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:W728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:W728))*IF(OFFSET($G715, -$D720, $D721)+$E721-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>Y$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:X728))*IF(OFFSET($G714, -$D720, $D721)+$E721-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>X$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:X728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:X728))*IF(OFFSET($G715, -$D720, $D721)+$E721-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>Z$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:Y728))*IF(OFFSET($G714, -$D720, $D721)+$E721-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>Y$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:Y728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:Y728))*IF(OFFSET($G715, -$D720, $D721)+$E721-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AA$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:Z728))*IF(OFFSET($G714, -$D720, $D721)+$E721-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>Z$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:Z728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:Z728))*IF(OFFSET($G715, -$D720, $D721)+$E721-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AB$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AA728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AA$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AA728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AA728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AC$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AB728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AB$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AB728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AB728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AD$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AC728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AC$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AC728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AC728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AE$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AD728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AD$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AD728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AD728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AF$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AE728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AE$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AE728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AE728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AG$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AF728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AF$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AF728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AF728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AH$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AG728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AG$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AG728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AG728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AI$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AH728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AH$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AH728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AH728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AJ$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AI728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AI$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AI728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AI728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AK$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AJ728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AJ$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AJ728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AJ728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AL$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AK728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AK$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AK728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AK728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AM$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AL728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AL$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AL728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AL728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AN$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AM728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AM$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AM728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AM728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AO$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AN728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AN$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AN728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AN728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AP$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AO728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AO$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AO728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AO728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AQ$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AP728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AP$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AP728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AP728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AR$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AQ728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AQ$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AQ728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AQ728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AS$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AR728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AR$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AR728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AR728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AT$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AS728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AS$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AS728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AS728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AU$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AT728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AT$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AT728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AT728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AV$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AU728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AU$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AU728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AU728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AW$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AV728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AV$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AV728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AV728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AX$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AW728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AW$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AW728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AW728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AY$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AX728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AX$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AX728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AX728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>AZ$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AY728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AY$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AY728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AY728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BA$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:AZ728))*IF(OFFSET($G714, -$D720, $D721)+$E721-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>AZ$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:AZ728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:AZ728))*IF(OFFSET($G715, -$D720, $D721)+$E721-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BB$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BA728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BA$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BA728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BA728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BC$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BB728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BB$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BB728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BB728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BD$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BC728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BC$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BC728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BC728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BE$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BD728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BD$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BD728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BD728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BF$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BE728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BE$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BE728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BE728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BG$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BF728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BF$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BF728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BF728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BH$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BG728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BG$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BG728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BG728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BI$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BH728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BH$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BH728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BH728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BJ$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BI728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BI$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BI728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BI728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BK$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BJ728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BJ$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BJ728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BJ728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BL$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BK728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BK$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BK728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BK728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BM$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BL728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BL$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BL728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BL728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BN$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BM728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BM$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BM728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BM728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BO$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BN728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BN$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BN728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BN728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BP$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BO728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BO$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BO728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BO728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BQ$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BP728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BP$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BP728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BP728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BR$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BQ728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BQ$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BQ728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BQ728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BS$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BR728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BR$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BR728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BR728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BT$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BS728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BS$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BS728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BS728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G714, -$D720, $D721)=\"n/a\", 0, IF(OFFSET($G717, -$D720, $D721)=\"SL\",\nIF(OFFSET($G714, -$D720, $D721)+$E721>BU$5, IFERROR((OFFSET($G713, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))), 0), OFFSET($G713, -$D720, $D721)-SUM($G728:BT728))*IF(OFFSET($G714, -$D720, $D721)+$E721-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G715, -$D720, $D721)+$E721>BT$5, IFERROR(((OFFSET($G713, -$D720, $D721)-SUM($G728:BT728))*OFFSET($G716, -$D720, $D721)/(OFFSET($G714, -$D720, $D721))),0), OFFSET($G713, -$D720, $D721)-SUM($G728:BT728))*IF(OFFSET($G715, -$D720, $D721)+$E721-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E735)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E735)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E735)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E735)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E735)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E735)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E735)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E735)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E735)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E735)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E735)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E735)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E735)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E735)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E735)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E735)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D747)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>I$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:H754))*IF(OFFSET($G740, -$D746, $D747)+$E747-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>H$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:H754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:H754))*IF(OFFSET($G741, -$D746, $D747)+$E747-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>J$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:I754))*IF(OFFSET($G740, -$D746, $D747)+$E747-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>I$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:I754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:I754))*IF(OFFSET($G741, -$D746, $D747)+$E747-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>K$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:J754))*IF(OFFSET($G740, -$D746, $D747)+$E747-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>J$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:J754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:J754))*IF(OFFSET($G741, -$D746, $D747)+$E747-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>L$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:K754))*IF(OFFSET($G740, -$D746, $D747)+$E747-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>K$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:K754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:K754))*IF(OFFSET($G741, -$D746, $D747)+$E747-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>M$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:L754))*IF(OFFSET($G740, -$D746, $D747)+$E747-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>L$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:L754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:L754))*IF(OFFSET($G741, -$D746, $D747)+$E747-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>N$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:M754))*IF(OFFSET($G740, -$D746, $D747)+$E747-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>M$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:M754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:M754))*IF(OFFSET($G741, -$D746, $D747)+$E747-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>O$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:N754))*IF(OFFSET($G740, -$D746, $D747)+$E747-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>N$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:N754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:N754))*IF(OFFSET($G741, -$D746, $D747)+$E747-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>P$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:O754))*IF(OFFSET($G740, -$D746, $D747)+$E747-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>O$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:O754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:O754))*IF(OFFSET($G741, -$D746, $D747)+$E747-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>Q$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:P754))*IF(OFFSET($G740, -$D746, $D747)+$E747-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>P$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:P754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:P754))*IF(OFFSET($G741, -$D746, $D747)+$E747-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>R$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:Q754))*IF(OFFSET($G740, -$D746, $D747)+$E747-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>Q$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:Q754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:Q754))*IF(OFFSET($G741, -$D746, $D747)+$E747-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>S$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:R754))*IF(OFFSET($G740, -$D746, $D747)+$E747-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>R$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:R754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:R754))*IF(OFFSET($G741, -$D746, $D747)+$E747-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>T$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:S754))*IF(OFFSET($G740, -$D746, $D747)+$E747-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>S$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:S754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:S754))*IF(OFFSET($G741, -$D746, $D747)+$E747-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>U$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:T754))*IF(OFFSET($G740, -$D746, $D747)+$E747-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>T$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:T754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:T754))*IF(OFFSET($G741, -$D746, $D747)+$E747-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>V$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:U754))*IF(OFFSET($G740, -$D746, $D747)+$E747-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>U$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:U754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:U754))*IF(OFFSET($G741, -$D746, $D747)+$E747-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>W$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:V754))*IF(OFFSET($G740, -$D746, $D747)+$E747-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>V$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:V754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:V754))*IF(OFFSET($G741, -$D746, $D747)+$E747-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>X$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:W754))*IF(OFFSET($G740, -$D746, $D747)+$E747-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>W$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:W754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:W754))*IF(OFFSET($G741, -$D746, $D747)+$E747-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>Y$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:X754))*IF(OFFSET($G740, -$D746, $D747)+$E747-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>X$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:X754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:X754))*IF(OFFSET($G741, -$D746, $D747)+$E747-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>Z$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:Y754))*IF(OFFSET($G740, -$D746, $D747)+$E747-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>Y$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:Y754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:Y754))*IF(OFFSET($G741, -$D746, $D747)+$E747-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AA$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:Z754))*IF(OFFSET($G740, -$D746, $D747)+$E747-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>Z$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:Z754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:Z754))*IF(OFFSET($G741, -$D746, $D747)+$E747-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AB$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AA754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AA$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AA754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AA754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AC$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AB754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AB$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AB754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AB754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AD$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AC754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AC$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AC754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AC754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AE$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AD754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AD$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AD754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AD754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AF$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AE754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AE$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AE754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AE754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AG$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AF754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AF$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AF754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AF754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AH$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AG754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AG$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AG754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AG754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AI$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AH754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AH$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AH754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AH754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AJ$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AI754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AI$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AI754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AI754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AK$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AJ754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AJ$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AJ754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AJ754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AL$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AK754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AK$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AK754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AK754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AM$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AL754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AL$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AL754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AL754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AN$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AM754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AM$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AM754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AM754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AO$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AN754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AN$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AN754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AN754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AP$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AO754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AO$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AO754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AO754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AQ$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AP754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AP$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AP754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AP754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AR$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AQ754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AQ$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AQ754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AQ754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AS$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AR754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AR$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AR754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AR754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AT$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AS754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AS$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AS754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AS754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AU$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AT754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AT$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AT754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AT754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AV$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AU754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AU$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AU754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AU754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AW$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AV754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AV$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AV754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AV754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AX$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AW754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AW$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AW754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AW754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AY$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AX754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AX$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AX754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AX754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>AZ$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AY754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AY$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AY754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AY754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BA$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:AZ754))*IF(OFFSET($G740, -$D746, $D747)+$E747-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>AZ$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:AZ754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:AZ754))*IF(OFFSET($G741, -$D746, $D747)+$E747-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BB$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BA754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BA$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BA754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BA754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BC$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BB754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BB$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BB754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BB754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BD$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BC754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BC$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BC754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BC754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BE$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BD754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BD$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BD754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BD754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BF$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BE754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BE$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BE754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BE754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BG$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BF754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BF$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BF754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BF754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BH$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BG754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BG$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BG754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BG754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BI$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BH754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BH$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BH754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BH754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BJ$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BI754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BI$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BI754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BI754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BK$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BJ754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BJ$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BJ754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BJ754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BL$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BK754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BK$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BK754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BK754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BM$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BL754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BL$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BL754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BL754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BN$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BM754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BM$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BM754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BM754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BO$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BN754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BN$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BN754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BN754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BP$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BO754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BO$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BO754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BO754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BQ$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BP754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BP$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BP754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BP754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BR$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BQ754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BQ$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BQ754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BQ754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BS$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BR754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BR$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BR754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BR754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BT$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BS754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BS$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BS754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BS754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G740, -$D746, $D747)=\"n/a\", 0, IF(OFFSET($G743, -$D746, $D747)=\"SL\",\nIF(OFFSET($G740, -$D746, $D747)+$E747>BU$5, IFERROR((OFFSET($G739, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))), 0), OFFSET($G739, -$D746, $D747)-SUM($G754:BT754))*IF(OFFSET($G740, -$D746, $D747)+$E747-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G741, -$D746, $D747)+$E747>BT$5, IFERROR(((OFFSET($G739, -$D746, $D747)-SUM($G754:BT754))*OFFSET($G742, -$D746, $D747)/(OFFSET($G740, -$D746, $D747))),0), OFFSET($G739, -$D746, $D747)-SUM($G754:BT754))*IF(OFFSET($G741, -$D746, $D747)+$E747-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E763)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E763)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E763)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E763)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E763)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E763)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E763)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E763)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E763)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E763)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E763)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E763)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E763)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E763)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E763)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E763)","v":0}]
[null,null,null,{"$f":"ROUNDUP(E774, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>H$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:G774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>G$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:G774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:G774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>I$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:H774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>H$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:H774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:H774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>J$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:I774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>I$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:I774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:I774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>K$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:J774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>J$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:J774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:J774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>L$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:K774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>K$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:K774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:K774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>M$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:L774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>L$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:L774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:L774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>N$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:M774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>M$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:M774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:M774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>O$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:N774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>N$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:N774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:N774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>P$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:O774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>O$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:O774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:O774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>Q$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:P774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>P$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:P774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:P774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>R$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:Q774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>Q$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:Q774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:Q774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>S$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:R774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>R$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:R774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:R774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>T$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:S774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>S$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:S774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:S774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>U$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:T774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>T$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:T774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:T774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>V$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:U774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>U$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:U774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:U774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>W$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:V774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>V$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:V774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:V774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>X$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:W774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>W$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:W774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:W774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>Y$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:X774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>X$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:X774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:X774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>Z$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:Y774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>Y$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:Y774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:Y774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AA$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:Z774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>Z$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:Z774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:Z774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AB$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AA774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AA$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AA774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AA774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AC$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AB774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AB$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AB774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AB774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AD$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AC774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AC$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AC774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AC774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AE$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AD774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AD$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AD774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AD774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AF$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AE774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AE$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AE774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AE774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AG$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AF774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AF$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AF774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AF774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AH$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AG774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AG$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AG774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AG774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AI$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AH774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AH$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AH774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AH774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AJ$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AI774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AI$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AI774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AI774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AK$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AJ774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AJ$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AJ774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AJ774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AL$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AK774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AK$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AK774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AK774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AM$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AL774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AL$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AL774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AL774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AN$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AM774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AM$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AM774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AM774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AO$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AN774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AN$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AN774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AN774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AP$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AO774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AO$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AO774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AO774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AQ$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AP774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AP$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AP774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AP774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AR$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AQ774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AQ$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AQ774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AQ774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AS$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AR774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AR$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AR774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AR774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AT$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AS774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AS$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AS774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AS774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AU$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AT774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AT$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AT774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AT774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AV$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AU774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AU$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AU774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AU774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AW$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AV774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AV$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AV774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AV774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AX$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AW774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AW$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AW774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AW774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AY$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AX774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AX$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AX774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AX774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>AZ$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AY774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AY$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AY774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AY774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BA$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AZ774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>AZ$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:AZ774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:AZ774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BB$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BA774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BA$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BA774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BA774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BC$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BB774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BB$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BB774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BB774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BD$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BC774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BC$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BC774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BC774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BE$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BD774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BD$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BD774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BD774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BF$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BE774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BE$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BE774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BE774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BG$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BF774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BF$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BF774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BF774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BH$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BG774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BG$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BG774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BG774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BI$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BH774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BH$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BH774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BH774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BJ$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BI774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BI$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BI774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BI774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BK$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BJ774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BJ$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BJ774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BJ774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BL$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BK774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BK$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BK774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BK774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BM$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BL774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BL$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BL774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BL774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BN$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BM774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BM$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BM774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BM774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BO$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BN774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BN$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BN774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BN774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BP$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BO774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BO$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BO774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BO774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BQ$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BP774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BP$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BP774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BP774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BR$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BQ774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BQ$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BQ774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BQ774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BS$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BR774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BR$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BR774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BR774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BT$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BS774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BS$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BS774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BS774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G764, -$D774, $D774)=\"n/a\",0,IF(OFFSET($G771, -$D774, $D774)=\"SL\",\nIF(OFFSET($G764,-$D774,$D774)+$E774>BU$5,IFERROR((OFFSET($G763,-$D774,$D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BT774)),\nIF(OFFSET($G764,-$D774,$D774)+$E774>BT$5,IFERROR(((OFFSET($G763,-$D774,$D774)-SUM($G774:BT774))*OFFSET($G770, -$D774, $D774)/(OFFSET($G764,-$D774,$D774))),0),OFFSET($G763,-$D774,$D774)-SUM($G774:BT774)))*IF(OFFSET($G764,-$D774,$D774)+$E774-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D778)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>L$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:K785))*IF(OFFSET($G771, -$D777, $D778)+$E778-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>K$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:K785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:K785))*IF(OFFSET($G772, -$D777, $D778)+$E778-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>M$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:L785))*IF(OFFSET($G771, -$D777, $D778)+$E778-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>L$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:L785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:L785))*IF(OFFSET($G772, -$D777, $D778)+$E778-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>N$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:M785))*IF(OFFSET($G771, -$D777, $D778)+$E778-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>M$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:M785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:M785))*IF(OFFSET($G772, -$D777, $D778)+$E778-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>O$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:N785))*IF(OFFSET($G771, -$D777, $D778)+$E778-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>N$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:N785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:N785))*IF(OFFSET($G772, -$D777, $D778)+$E778-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>P$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:O785))*IF(OFFSET($G771, -$D777, $D778)+$E778-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>O$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:O785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:O785))*IF(OFFSET($G772, -$D777, $D778)+$E778-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>Q$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:P785))*IF(OFFSET($G771, -$D777, $D778)+$E778-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>P$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:P785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:P785))*IF(OFFSET($G772, -$D777, $D778)+$E778-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>R$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:Q785))*IF(OFFSET($G771, -$D777, $D778)+$E778-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>Q$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:Q785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:Q785))*IF(OFFSET($G772, -$D777, $D778)+$E778-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>S$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:R785))*IF(OFFSET($G771, -$D777, $D778)+$E778-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>R$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:R785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:R785))*IF(OFFSET($G772, -$D777, $D778)+$E778-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>T$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:S785))*IF(OFFSET($G771, -$D777, $D778)+$E778-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>S$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:S785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:S785))*IF(OFFSET($G772, -$D777, $D778)+$E778-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>U$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:T785))*IF(OFFSET($G771, -$D777, $D778)+$E778-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>T$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:T785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:T785))*IF(OFFSET($G772, -$D777, $D778)+$E778-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>V$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:U785))*IF(OFFSET($G771, -$D777, $D778)+$E778-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>U$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:U785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:U785))*IF(OFFSET($G772, -$D777, $D778)+$E778-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>W$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:V785))*IF(OFFSET($G771, -$D777, $D778)+$E778-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>V$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:V785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:V785))*IF(OFFSET($G772, -$D777, $D778)+$E778-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>X$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:W785))*IF(OFFSET($G771, -$D777, $D778)+$E778-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>W$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:W785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:W785))*IF(OFFSET($G772, -$D777, $D778)+$E778-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>Y$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:X785))*IF(OFFSET($G771, -$D777, $D778)+$E778-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>X$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:X785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:X785))*IF(OFFSET($G772, -$D777, $D778)+$E778-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>Z$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:Y785))*IF(OFFSET($G771, -$D777, $D778)+$E778-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>Y$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:Y785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:Y785))*IF(OFFSET($G772, -$D777, $D778)+$E778-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AA$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:Z785))*IF(OFFSET($G771, -$D777, $D778)+$E778-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>Z$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:Z785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:Z785))*IF(OFFSET($G772, -$D777, $D778)+$E778-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AB$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AA785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AA$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AA785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AA785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AC$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AB785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AB$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AB785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AB785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AD$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AC785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AC$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AC785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AC785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AE$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AD785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AD$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AD785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AD785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AF$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AE785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AE$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AE785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AE785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AG$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AF785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AF$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AF785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AF785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AH$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AG785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AG$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AG785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AG785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AI$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AH785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AH$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AH785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AH785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AJ$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AI785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AI$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AI785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AI785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AK$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AJ785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AJ$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AJ785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AJ785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AL$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AK785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AK$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AK785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AK785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AM$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AL785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AL$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AL785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AL785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AN$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AM785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AM$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AM785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AM785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AO$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AN785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AN$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AN785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AN785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AP$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AO785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AO$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AO785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AO785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AQ$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AP785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AP$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AP785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AP785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AR$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AQ785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AQ$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AQ785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AQ785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AS$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AR785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AR$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AR785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AR785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AT$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AS785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AS$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AS785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AS785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AU$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AT785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AT$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AT785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AT785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AV$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AU785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AU$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AU785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AU785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AW$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AV785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AV$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AV785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AV785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AX$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AW785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AW$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AW785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AW785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AY$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AX785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AX$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AX785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AX785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>AZ$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AY785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AY$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AY785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AY785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BA$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:AZ785))*IF(OFFSET($G771, -$D777, $D778)+$E778-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>AZ$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:AZ785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:AZ785))*IF(OFFSET($G772, -$D777, $D778)+$E778-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BB$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BA785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BA$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BA785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BA785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BC$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BB785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BB$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BB785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BB785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BD$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BC785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BC$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BC785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BC785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BE$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BD785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BD$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BD785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BD785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BF$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BE785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BE$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BE785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BE785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BG$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BF785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BF$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BF785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BF785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BH$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BG785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BG$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BG785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BG785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BI$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BH785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BH$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BH785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BH785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BJ$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BI785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BI$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BI785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BI785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BK$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BJ785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BJ$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BJ785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BJ785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BL$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BK785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BK$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BK785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BK785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BM$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BL785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BL$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BL785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BL785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BN$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BM785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BM$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BM785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BM785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BO$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BN785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BN$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BN785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BN785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BP$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BO785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BO$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BO785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BO785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BQ$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BP785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BP$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BP785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BP785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BR$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BQ785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BQ$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BQ785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BQ785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BS$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BR785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BR$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BR785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BR785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BT$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BS785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BS$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BS785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BS785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G771, -$D777, $D778)=\"n/a\", 0, IF(OFFSET($G774, -$D777, $D778)=\"SL\",\nIF(OFFSET($G771, -$D777, $D778)+$E778>BU$5, IFERROR((OFFSET($G770, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))), 0), OFFSET($G770, -$D777, $D778)-SUM($G785:BT785))*IF(OFFSET($G771, -$D777, $D778)+$E778-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G772, -$D777, $D778)+$E778>BT$5, IFERROR(((OFFSET($G770, -$D777, $D778)-SUM($G785:BT785))*OFFSET($G773, -$D777, $D778)/(OFFSET($G771, -$D777, $D778))),0), OFFSET($G770, -$D777, $D778)-SUM($G785:BT785))*IF(OFFSET($G772, -$D777, $D778)+$E778-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D805)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>K$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:J805))*IF(OFFSET($G795,-$D805,$D805)+$E805-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>J$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:J805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:J805))*IF(OFFSET($G796,-$D805,$D805)+$E805-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>L$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:K805))*IF(OFFSET($G795,-$D805,$D805)+$E805-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>K$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:K805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:K805))*IF(OFFSET($G796,-$D805,$D805)+$E805-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>M$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:L805))*IF(OFFSET($G795,-$D805,$D805)+$E805-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>L$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:L805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:L805))*IF(OFFSET($G796,-$D805,$D805)+$E805-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>N$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:M805))*IF(OFFSET($G795,-$D805,$D805)+$E805-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>M$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:M805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:M805))*IF(OFFSET($G796,-$D805,$D805)+$E805-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>O$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:N805))*IF(OFFSET($G795,-$D805,$D805)+$E805-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>N$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:N805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:N805))*IF(OFFSET($G796,-$D805,$D805)+$E805-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>P$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:O805))*IF(OFFSET($G795,-$D805,$D805)+$E805-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>O$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:O805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:O805))*IF(OFFSET($G796,-$D805,$D805)+$E805-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>Q$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:P805))*IF(OFFSET($G795,-$D805,$D805)+$E805-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>P$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:P805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:P805))*IF(OFFSET($G796,-$D805,$D805)+$E805-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>R$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:Q805))*IF(OFFSET($G795,-$D805,$D805)+$E805-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>Q$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:Q805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:Q805))*IF(OFFSET($G796,-$D805,$D805)+$E805-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>S$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:R805))*IF(OFFSET($G795,-$D805,$D805)+$E805-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>R$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:R805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:R805))*IF(OFFSET($G796,-$D805,$D805)+$E805-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>T$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:S805))*IF(OFFSET($G795,-$D805,$D805)+$E805-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>S$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:S805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:S805))*IF(OFFSET($G796,-$D805,$D805)+$E805-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>U$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:T805))*IF(OFFSET($G795,-$D805,$D805)+$E805-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>T$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:T805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:T805))*IF(OFFSET($G796,-$D805,$D805)+$E805-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>V$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:U805))*IF(OFFSET($G795,-$D805,$D805)+$E805-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>U$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:U805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:U805))*IF(OFFSET($G796,-$D805,$D805)+$E805-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>W$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:V805))*IF(OFFSET($G795,-$D805,$D805)+$E805-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>V$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:V805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:V805))*IF(OFFSET($G796,-$D805,$D805)+$E805-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>X$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:W805))*IF(OFFSET($G795,-$D805,$D805)+$E805-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>W$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:W805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:W805))*IF(OFFSET($G796,-$D805,$D805)+$E805-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>Y$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:X805))*IF(OFFSET($G795,-$D805,$D805)+$E805-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>X$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:X805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:X805))*IF(OFFSET($G796,-$D805,$D805)+$E805-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>Z$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:Y805))*IF(OFFSET($G795,-$D805,$D805)+$E805-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>Y$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:Y805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:Y805))*IF(OFFSET($G796,-$D805,$D805)+$E805-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AA$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:Z805))*IF(OFFSET($G795,-$D805,$D805)+$E805-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>Z$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:Z805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:Z805))*IF(OFFSET($G796,-$D805,$D805)+$E805-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AB$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AA805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AA$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AA805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AA805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AC$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AB805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AB$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AB805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AB805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AD$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AC805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AC$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AC805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AC805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AE$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AD805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AD$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AD805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AD805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AF$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AE805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AE$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AE805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AE805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AG$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AF805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AF$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AF805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AF805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AH$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AG805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AG$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AG805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AG805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AI$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AH805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AH$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AH805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AH805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AJ$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AI805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AI$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AI805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AI805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AK$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AJ805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AJ$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AJ805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AJ805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AL$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AK805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AK$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AK805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AK805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AM$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AL805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AL$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AL805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AL805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AN$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AM805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AM$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AM805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AM805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AO$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AN805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AN$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AN805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AN805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AP$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AO805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AO$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AO805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AO805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AQ$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AP805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AP$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AP805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AP805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AR$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AQ805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AQ$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AQ805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AQ805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AS$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AR805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AR$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AR805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AR805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AT$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AS805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AS$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AS805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AS805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AU$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AT805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AT$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AT805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AT805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AV$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AU805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AU$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AU805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AU805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AW$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AV805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AV$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AV805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AV805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AX$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AW805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AW$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AW805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AW805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AY$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AX805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AX$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AX805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AX805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>AZ$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AY805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AY$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AY805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AY805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BA$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AZ805))*IF(OFFSET($G795,-$D805,$D805)+$E805-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>AZ$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:AZ805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:AZ805))*IF(OFFSET($G796,-$D805,$D805)+$E805-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BB$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BA805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BA$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BA805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BA805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BC$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BB805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BB$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BB805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BB805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BD$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BC805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BC$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BC805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BC805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BE$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BD805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BD$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BD805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BD805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BF$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BE805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BE$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BE805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BE805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BG$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BF805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BF$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BF805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BF805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BH$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BG805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BG$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BG805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BG805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BI$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BH805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BH$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BH805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BH805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BJ$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BI805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BI$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BI805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BI805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BK$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BJ805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BJ$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BJ805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BJ805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BL$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BK805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BK$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BK805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BK805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BM$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BL805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BL$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BL805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BL805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BN$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BM805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BM$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BM805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BM805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BO$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BN805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BN$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BN805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BN805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BP$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BO805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BO$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BO805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BO805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BQ$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BP805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BP$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BP805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BP805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BR$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BQ805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BQ$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BQ805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BQ805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BS$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BR805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BR$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BR805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BR805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BT$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BS805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BS$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BS805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BS805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G795, -$D805, $D805)=\"n/a\",0,IF(OFFSET($G802, -$D805, $D805)=\"SL\",\nIF(OFFSET($G795,-$D805,$D805)+$E805>BU$5,IFERROR((OFFSET($G794,-$D805,$D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BT805))*IF(OFFSET($G795,-$D805,$D805)+$E805-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G796,-$D805,$D805)+$E805>BT$5,IFERROR(((OFFSET($G794,-$D805,$D805)-SUM($G805:BT805))*OFFSET($G801, -$D805, $D805)/(OFFSET($G795,-$D805,$D805))),0),OFFSET($G794,-$D805,$D805)-SUM($G805:BT805))*IF(OFFSET($G796,-$D805,$D805)+$E805-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"F790&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H802:H815)+H794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN802:AN815)+AN794","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,{"$f":"SUM(BT802:BT815)+BT794","v":0},{"$f":"SUM(BU802:BU815)+BU794","v":0}]
[null,null,null,{"$f":"D830+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D831)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>I$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:H831))*IF(OFFSET($G821,-$D831,$D831)+$E831-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>H$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:H831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:H831))*IF(OFFSET($G822,-$D831,$D831)+$E831-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>J$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:I831))*IF(OFFSET($G821,-$D831,$D831)+$E831-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>I$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:I831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:I831))*IF(OFFSET($G822,-$D831,$D831)+$E831-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>K$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:J831))*IF(OFFSET($G821,-$D831,$D831)+$E831-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>J$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:J831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:J831))*IF(OFFSET($G822,-$D831,$D831)+$E831-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>L$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:K831))*IF(OFFSET($G821,-$D831,$D831)+$E831-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>K$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:K831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:K831))*IF(OFFSET($G822,-$D831,$D831)+$E831-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>M$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:L831))*IF(OFFSET($G821,-$D831,$D831)+$E831-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>L$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:L831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:L831))*IF(OFFSET($G822,-$D831,$D831)+$E831-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>N$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:M831))*IF(OFFSET($G821,-$D831,$D831)+$E831-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>M$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:M831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:M831))*IF(OFFSET($G822,-$D831,$D831)+$E831-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>O$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:N831))*IF(OFFSET($G821,-$D831,$D831)+$E831-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>N$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:N831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:N831))*IF(OFFSET($G822,-$D831,$D831)+$E831-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>P$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:O831))*IF(OFFSET($G821,-$D831,$D831)+$E831-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>O$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:O831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:O831))*IF(OFFSET($G822,-$D831,$D831)+$E831-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>Q$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:P831))*IF(OFFSET($G821,-$D831,$D831)+$E831-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>P$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:P831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:P831))*IF(OFFSET($G822,-$D831,$D831)+$E831-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>R$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:Q831))*IF(OFFSET($G821,-$D831,$D831)+$E831-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>Q$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:Q831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:Q831))*IF(OFFSET($G822,-$D831,$D831)+$E831-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>S$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:R831))*IF(OFFSET($G821,-$D831,$D831)+$E831-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>R$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:R831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:R831))*IF(OFFSET($G822,-$D831,$D831)+$E831-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>T$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:S831))*IF(OFFSET($G821,-$D831,$D831)+$E831-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>S$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:S831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:S831))*IF(OFFSET($G822,-$D831,$D831)+$E831-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>U$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:T831))*IF(OFFSET($G821,-$D831,$D831)+$E831-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>T$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:T831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:T831))*IF(OFFSET($G822,-$D831,$D831)+$E831-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>V$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:U831))*IF(OFFSET($G821,-$D831,$D831)+$E831-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>U$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:U831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:U831))*IF(OFFSET($G822,-$D831,$D831)+$E831-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>W$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:V831))*IF(OFFSET($G821,-$D831,$D831)+$E831-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>V$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:V831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:V831))*IF(OFFSET($G822,-$D831,$D831)+$E831-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>X$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:W831))*IF(OFFSET($G821,-$D831,$D831)+$E831-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>W$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:W831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:W831))*IF(OFFSET($G822,-$D831,$D831)+$E831-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>Y$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:X831))*IF(OFFSET($G821,-$D831,$D831)+$E831-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>X$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:X831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:X831))*IF(OFFSET($G822,-$D831,$D831)+$E831-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>Z$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:Y831))*IF(OFFSET($G821,-$D831,$D831)+$E831-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>Y$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:Y831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:Y831))*IF(OFFSET($G822,-$D831,$D831)+$E831-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AA$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:Z831))*IF(OFFSET($G821,-$D831,$D831)+$E831-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>Z$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:Z831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:Z831))*IF(OFFSET($G822,-$D831,$D831)+$E831-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AB$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AA831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AA$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AA831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AA831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AC$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AB831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AB$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AB831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AB831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AD$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AC831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AC$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AC831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AC831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AE$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AD831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AD$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AD831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AD831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AF$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AE831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AE$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AE831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AE831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AG$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AF831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AF$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AF831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AF831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AH$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AG831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AG$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AG831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AG831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AI$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AH831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AH$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AH831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AH831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AJ$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AI831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AI$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AI831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AI831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AK$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AJ831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AJ$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AJ831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AJ831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AL$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AK831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AK$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AK831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AK831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AM$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AL831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AL$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AL831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AL831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AN$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AM831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AM$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AM831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AM831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AO$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AN831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AN$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AN831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AN831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AP$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AO831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AO$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AO831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AO831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AQ$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AP831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AP$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AP831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AP831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AR$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AQ831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AQ$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AQ831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AQ831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AS$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AR831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AR$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AR831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AR831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AT$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AS831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AS$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AS831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AS831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AU$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AT831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AT$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AT831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AT831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AV$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AU831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AU$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AU831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AU831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AW$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AV831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AV$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AV831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AV831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AX$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AW831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AW$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AW831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AW831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AY$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AX831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AX$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AX831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AX831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>AZ$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AY831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AY$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AY831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AY831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BA$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AZ831))*IF(OFFSET($G821,-$D831,$D831)+$E831-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>AZ$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:AZ831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:AZ831))*IF(OFFSET($G822,-$D831,$D831)+$E831-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BB$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BA831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BA$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BA831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BA831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BC$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BB831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BB$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BB831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BB831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BD$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BC831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BC$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BC831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BC831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BE$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BD831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BD$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BD831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BD831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BF$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BE831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BE$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BE831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BE831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BG$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BF831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BF$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BF831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BF831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BH$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BG831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BG$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BG831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BG831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BI$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BH831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BH$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BH831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BH831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BJ$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BI831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BI$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BI831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BI831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BK$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BJ831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BJ$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BJ831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BJ831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BL$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BK831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BK$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BK831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BK831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BM$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BL831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BL$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BL831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BL831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BN$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BM831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BM$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BM831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BM831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BO$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BN831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BN$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BN831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BN831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BP$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BO831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BO$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BO831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BO831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BQ$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BP831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BP$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BP831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BP831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BR$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BQ831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BQ$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BQ831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BQ831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BS$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BR831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BR$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BR831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BR831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BT$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BS831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BS$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BS831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BS831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G821, -$D831, $D831)=\"n/a\",0,IF(OFFSET($G828, -$D831, $D831)=\"SL\",\nIF(OFFSET($G821,-$D831,$D831)+$E831>BU$5,IFERROR((OFFSET($G820,-$D831,$D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BT831))*IF(OFFSET($G821,-$D831,$D831)+$E831-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G822,-$D831,$D831)+$E831>BT$5,IFERROR(((OFFSET($G820,-$D831,$D831)-SUM($G831:BT831))*OFFSET($G827, -$D831, $D831)/(OFFSET($G821,-$D831,$D831))),0),OFFSET($G820,-$D831,$D831)-SUM($G831:BT831))*IF(OFFSET($G822,-$D831,$D831)+$E831-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D835)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>M$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:L842))*IF(OFFSET($G828, -$D834, $D835)+$E835-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>L$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:L842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:L842))*IF(OFFSET($G829, -$D834, $D835)+$E835-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>N$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:M842))*IF(OFFSET($G828, -$D834, $D835)+$E835-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>M$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:M842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:M842))*IF(OFFSET($G829, -$D834, $D835)+$E835-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>O$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:N842))*IF(OFFSET($G828, -$D834, $D835)+$E835-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>N$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:N842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:N842))*IF(OFFSET($G829, -$D834, $D835)+$E835-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>P$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:O842))*IF(OFFSET($G828, -$D834, $D835)+$E835-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>O$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:O842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:O842))*IF(OFFSET($G829, -$D834, $D835)+$E835-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>Q$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:P842))*IF(OFFSET($G828, -$D834, $D835)+$E835-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>P$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:P842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:P842))*IF(OFFSET($G829, -$D834, $D835)+$E835-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>R$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:Q842))*IF(OFFSET($G828, -$D834, $D835)+$E835-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>Q$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:Q842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:Q842))*IF(OFFSET($G829, -$D834, $D835)+$E835-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>S$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:R842))*IF(OFFSET($G828, -$D834, $D835)+$E835-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>R$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:R842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:R842))*IF(OFFSET($G829, -$D834, $D835)+$E835-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>T$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:S842))*IF(OFFSET($G828, -$D834, $D835)+$E835-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>S$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:S842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:S842))*IF(OFFSET($G829, -$D834, $D835)+$E835-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>U$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:T842))*IF(OFFSET($G828, -$D834, $D835)+$E835-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>T$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:T842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:T842))*IF(OFFSET($G829, -$D834, $D835)+$E835-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>V$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:U842))*IF(OFFSET($G828, -$D834, $D835)+$E835-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>U$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:U842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:U842))*IF(OFFSET($G829, -$D834, $D835)+$E835-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>W$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:V842))*IF(OFFSET($G828, -$D834, $D835)+$E835-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>V$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:V842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:V842))*IF(OFFSET($G829, -$D834, $D835)+$E835-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>X$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:W842))*IF(OFFSET($G828, -$D834, $D835)+$E835-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>W$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:W842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:W842))*IF(OFFSET($G829, -$D834, $D835)+$E835-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>Y$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:X842))*IF(OFFSET($G828, -$D834, $D835)+$E835-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>X$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:X842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:X842))*IF(OFFSET($G829, -$D834, $D835)+$E835-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>Z$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:Y842))*IF(OFFSET($G828, -$D834, $D835)+$E835-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>Y$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:Y842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:Y842))*IF(OFFSET($G829, -$D834, $D835)+$E835-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AA$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:Z842))*IF(OFFSET($G828, -$D834, $D835)+$E835-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>Z$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:Z842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:Z842))*IF(OFFSET($G829, -$D834, $D835)+$E835-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AB$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AA842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AA$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AA842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AA842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AC$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AB842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AB$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AB842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AB842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AD$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AC842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AC$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AC842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AC842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AE$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AD842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AD$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AD842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AD842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AF$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AE842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AE$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AE842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AE842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AG$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AF842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AF$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AF842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AF842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AH$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AG842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AG$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AG842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AG842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AI$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AH842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AH$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AH842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AH842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AJ$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AI842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AI$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AI842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AI842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AK$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AJ842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AJ$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AJ842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AJ842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AL$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AK842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AK$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AK842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AK842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AM$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AL842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AL$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AL842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AL842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AN$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AM842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AM$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AM842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AM842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AO$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AN842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AN$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AN842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AN842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AP$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AO842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AO$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AO842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AO842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AQ$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AP842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AP$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AP842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AP842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AR$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AQ842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AQ$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AQ842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AQ842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AS$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AR842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AR$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AR842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AR842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AT$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AS842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AS$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AS842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AS842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AU$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AT842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AT$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AT842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AT842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AV$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AU842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AU$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AU842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AU842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AW$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AV842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AV$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AV842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AV842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AX$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AW842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AW$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AW842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AW842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AY$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AX842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AX$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AX842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AX842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>AZ$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AY842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AY$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AY842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AY842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BA$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:AZ842))*IF(OFFSET($G828, -$D834, $D835)+$E835-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>AZ$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:AZ842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:AZ842))*IF(OFFSET($G829, -$D834, $D835)+$E835-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BB$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BA842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BA$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BA842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BA842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BC$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BB842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BB$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BB842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BB842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BD$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BC842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BC$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BC842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BC842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BE$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BD842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BD$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BD842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BD842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BF$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BE842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BE$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BE842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BE842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BG$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BF842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BF$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BF842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BF842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BH$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BG842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BG$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BG842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BG842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BI$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BH842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BH$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BH842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BH842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BJ$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BI842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BI$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BI842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BI842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BK$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BJ842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BJ$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BJ842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BJ842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BL$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BK842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BK$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BK842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BK842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BM$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BL842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BL$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BL842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BL842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BN$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BM842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BM$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BM842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BM842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BO$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BN842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BN$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BN842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BN842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BP$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BO842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BO$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BO842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BO842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BQ$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BP842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BP$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BP842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BP842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BR$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BQ842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BQ$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BQ842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BQ842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BS$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BR842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BR$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BR842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BR842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BT$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BS842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BS$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BS842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BS842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G828, -$D834, $D835)=\"n/a\", 0, IF(OFFSET($G831, -$D834, $D835)=\"SL\",\nIF(OFFSET($G828, -$D834, $D835)+$E835>BU$5, IFERROR((OFFSET($G827, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))), 0), OFFSET($G827, -$D834, $D835)-SUM($G842:BT842))*IF(OFFSET($G828, -$D834, $D835)+$E835-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G829, -$D834, $D835)+$E835>BT$5, IFERROR(((OFFSET($G827, -$D834, $D835)-SUM($G842:BT842))*OFFSET($G830, -$D834, $D835)/(OFFSET($G828, -$D834, $D835))),0), OFFSET($G827, -$D834, $D835)-SUM($G842:BT842))*IF(OFFSET($G829, -$D834, $D835)+$E835-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"E819+1","v":31},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E847)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E847)-INDEX('TAB input'!H$72:H$121, $E847)-INDEX('TAB input'!H$126:H$175, $E847)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E847)-INDEX('TAB input'!I$72:I$121, $E847)-INDEX('TAB input'!I$126:I$175, $E847)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E847)-INDEX('TAB input'!J$72:J$121, $E847)-INDEX('TAB input'!J$126:J$175, $E847)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E847)-INDEX('TAB input'!K$72:K$121, $E847)-INDEX('TAB input'!K$126:K$175, $E847)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E847)-INDEX('TAB input'!L$72:L$121, $E847)-INDEX('TAB input'!L$126:L$175, $E847)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E847)-INDEX('TAB input'!M$72:M$121, $E847)-INDEX('TAB input'!M$126:M$175, $E847)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E847)-INDEX('TAB input'!N$72:N$121, $E847)-INDEX('TAB input'!N$126:N$175, $E847)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E847)-INDEX('TAB input'!O$72:O$121, $E847)-INDEX('TAB input'!O$126:O$175, $E847)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E847)-INDEX('TAB input'!P$72:P$121, $E847)-INDEX('TAB input'!P$126:P$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E847)-INDEX('TAB input'!Q$72:Q$121, $E847)-INDEX('TAB input'!Q$126:Q$175, $E847)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E847)-INDEX('TAB input'!R$72:R$121, $E847)-INDEX('TAB input'!R$126:R$175, $E847)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E847)-INDEX('TAB input'!S$72:S$121, $E847)-INDEX('TAB input'!S$126:S$175, $E847)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E847)-INDEX('TAB input'!T$72:T$121, $E847)-INDEX('TAB input'!T$126:T$175, $E847)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E847)-INDEX('TAB input'!U$72:U$121, $E847)-INDEX('TAB input'!U$126:U$175, $E847)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E847)-INDEX('TAB input'!V$72:V$121, $E847)-INDEX('TAB input'!V$126:V$175, $E847)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E847)-INDEX('TAB input'!W$72:W$121, $E847)-INDEX('TAB input'!W$126:W$175, $E847)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E847)-INDEX('TAB input'!X$72:X$121, $E847)-INDEX('TAB input'!X$126:X$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E847)-INDEX('TAB input'!Y$72:Y$121, $E847)-INDEX('TAB input'!Y$126:Y$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E847)-INDEX('TAB input'!Z$72:Z$121, $E847)-INDEX('TAB input'!Z$126:Z$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E847)-INDEX('TAB input'!AA$72:AA$121, $E847)-INDEX('TAB input'!AA$126:AA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E847)-INDEX('TAB input'!AB$72:AB$121, $E847)-INDEX('TAB input'!AB$126:AB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E847)-INDEX('TAB input'!AC$72:AC$121, $E847)-INDEX('TAB input'!AC$126:AC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E847)-INDEX('TAB input'!AD$72:AD$121, $E847)-INDEX('TAB input'!AD$126:AD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E847)-INDEX('TAB input'!AE$72:AE$121, $E847)-INDEX('TAB input'!AE$126:AE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E847)-INDEX('TAB input'!AF$72:AF$121, $E847)-INDEX('TAB input'!AF$126:AF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E847)-INDEX('TAB input'!AG$72:AG$121, $E847)-INDEX('TAB input'!AG$126:AG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E847)-INDEX('TAB input'!AH$72:AH$121, $E847)-INDEX('TAB input'!AH$126:AH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E847)-INDEX('TAB input'!AI$72:AI$121, $E847)-INDEX('TAB input'!AI$126:AI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E847)-INDEX('TAB input'!AJ$72:AJ$121, $E847)-INDEX('TAB input'!AJ$126:AJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E847)-INDEX('TAB input'!AK$72:AK$121, $E847)-INDEX('TAB input'!AK$126:AK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E847)-INDEX('TAB input'!AL$72:AL$121, $E847)-INDEX('TAB input'!AL$126:AL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E847)-INDEX('TAB input'!AM$72:AM$121, $E847)-INDEX('TAB input'!AM$126:AM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E847)-INDEX('TAB input'!AN$72:AN$121, $E847)-INDEX('TAB input'!AN$126:AN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E847)-INDEX('TAB input'!AO$72:AO$121, $E847)-INDEX('TAB input'!AO$126:AO$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E847)-INDEX('TAB input'!AP$72:AP$121, $E847)-INDEX('TAB input'!AP$126:AP$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E847)-INDEX('TAB input'!AQ$72:AQ$121, $E847)-INDEX('TAB input'!AQ$126:AQ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E847)-INDEX('TAB input'!AR$72:AR$121, $E847)-INDEX('TAB input'!AR$126:AR$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E847)-INDEX('TAB input'!AS$72:AS$121, $E847)-INDEX('TAB input'!AS$126:AS$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E847)-INDEX('TAB input'!AT$72:AT$121, $E847)-INDEX('TAB input'!AT$126:AT$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E847)-INDEX('TAB input'!AU$72:AU$121, $E847)-INDEX('TAB input'!AU$126:AU$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E847)-INDEX('TAB input'!AV$72:AV$121, $E847)-INDEX('TAB input'!AV$126:AV$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E847)-INDEX('TAB input'!AW$72:AW$121, $E847)-INDEX('TAB input'!AW$126:AW$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E847)-INDEX('TAB input'!AX$72:AX$121, $E847)-INDEX('TAB input'!AX$126:AX$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E847)-INDEX('TAB input'!AY$72:AY$121, $E847)-INDEX('TAB input'!AY$126:AY$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E847)-INDEX('TAB input'!AZ$72:AZ$121, $E847)-INDEX('TAB input'!AZ$126:AZ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E847)-INDEX('TAB input'!BA$72:BA$121, $E847)-INDEX('TAB input'!BA$126:BA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E847)-INDEX('TAB input'!BB$72:BB$121, $E847)-INDEX('TAB input'!BB$126:BB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E847)-INDEX('TAB input'!BC$72:BC$121, $E847)-INDEX('TAB input'!BC$126:BC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E847)-INDEX('TAB input'!BD$72:BD$121, $E847)-INDEX('TAB input'!BD$126:BD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E847)-INDEX('TAB input'!BE$72:BE$121, $E847)-INDEX('TAB input'!BE$126:BE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E847)-INDEX('TAB input'!BF$72:BF$121, $E847)-INDEX('TAB input'!BF$126:BF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E847)-INDEX('TAB input'!BG$72:BG$121, $E847)-INDEX('TAB input'!BG$126:BG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E847)-INDEX('TAB input'!BH$72:BH$121, $E847)-INDEX('TAB input'!BH$126:BH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E847)-INDEX('TAB input'!BI$72:BI$121, $E847)-INDEX('TAB input'!BI$126:BI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E847)-INDEX('TAB input'!BJ$72:BJ$121, $E847)-INDEX('TAB input'!BJ$126:BJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E847)-INDEX('TAB input'!BK$72:BK$121, $E847)-INDEX('TAB input'!BK$126:BK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E847)-INDEX('TAB input'!BL$72:BL$121, $E847)-INDEX('TAB input'!BL$126:BL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E847)-INDEX('TAB input'!BM$72:BM$121, $E847)-INDEX('TAB input'!BM$126:BM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E847)-INDEX('TAB input'!BN$72:BN$121, $E847)-INDEX('TAB input'!BN$126:BN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E847)-INDEX('TAB input'!BO$72:BO$121, $E847)-INDEX('TAB input'!BO$126:BO$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E847)-INDEX('TAB input'!BP$72:BP$121, $E847)-INDEX('TAB input'!BP$126:BP$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E847)-INDEX('TAB input'!BQ$72:BQ$121, $E847)-INDEX('TAB input'!BQ$126:BQ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E847)-INDEX('TAB input'!BR$72:BR$121, $E847)-INDEX('TAB input'!BR$126:BR$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E847)-INDEX('TAB input'!BS$72:BS$121, $E847)-INDEX('TAB input'!BS$126:BS$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E847)-INDEX('TAB input'!BT$72:BT$121, $E847)-INDEX('TAB input'!BT$126:BT$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E847)-INDEX('TAB input'!BU$72:BU$121, $E847)-INDEX('TAB input'!BU$126:BU$175, $E847)","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D862)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>L$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:K862))*IF(OFFSET($G852,-$D862,$D862)+$E862-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>K$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:K862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:K862))*IF(OFFSET($G853,-$D862,$D862)+$E862-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>M$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:L862))*IF(OFFSET($G852,-$D862,$D862)+$E862-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>L$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:L862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:L862))*IF(OFFSET($G853,-$D862,$D862)+$E862-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>N$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:M862))*IF(OFFSET($G852,-$D862,$D862)+$E862-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>M$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:M862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:M862))*IF(OFFSET($G853,-$D862,$D862)+$E862-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>O$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:N862))*IF(OFFSET($G852,-$D862,$D862)+$E862-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>N$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:N862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:N862))*IF(OFFSET($G853,-$D862,$D862)+$E862-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>P$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:O862))*IF(OFFSET($G852,-$D862,$D862)+$E862-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>O$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:O862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:O862))*IF(OFFSET($G853,-$D862,$D862)+$E862-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>Q$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:P862))*IF(OFFSET($G852,-$D862,$D862)+$E862-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>P$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:P862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:P862))*IF(OFFSET($G853,-$D862,$D862)+$E862-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>R$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:Q862))*IF(OFFSET($G852,-$D862,$D862)+$E862-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>Q$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:Q862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:Q862))*IF(OFFSET($G853,-$D862,$D862)+$E862-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>S$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:R862))*IF(OFFSET($G852,-$D862,$D862)+$E862-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>R$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:R862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:R862))*IF(OFFSET($G853,-$D862,$D862)+$E862-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>T$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:S862))*IF(OFFSET($G852,-$D862,$D862)+$E862-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>S$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:S862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:S862))*IF(OFFSET($G853,-$D862,$D862)+$E862-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>U$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:T862))*IF(OFFSET($G852,-$D862,$D862)+$E862-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>T$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:T862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:T862))*IF(OFFSET($G853,-$D862,$D862)+$E862-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>V$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:U862))*IF(OFFSET($G852,-$D862,$D862)+$E862-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>U$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:U862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:U862))*IF(OFFSET($G853,-$D862,$D862)+$E862-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>W$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:V862))*IF(OFFSET($G852,-$D862,$D862)+$E862-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>V$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:V862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:V862))*IF(OFFSET($G853,-$D862,$D862)+$E862-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>X$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:W862))*IF(OFFSET($G852,-$D862,$D862)+$E862-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>W$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:W862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:W862))*IF(OFFSET($G853,-$D862,$D862)+$E862-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>Y$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:X862))*IF(OFFSET($G852,-$D862,$D862)+$E862-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>X$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:X862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:X862))*IF(OFFSET($G853,-$D862,$D862)+$E862-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>Z$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:Y862))*IF(OFFSET($G852,-$D862,$D862)+$E862-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>Y$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:Y862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:Y862))*IF(OFFSET($G853,-$D862,$D862)+$E862-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AA$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:Z862))*IF(OFFSET($G852,-$D862,$D862)+$E862-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>Z$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:Z862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:Z862))*IF(OFFSET($G853,-$D862,$D862)+$E862-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AB$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AA862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AA$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AA862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AA862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AC$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AB862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AB$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AB862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AB862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AD$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AC862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AC$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AC862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AC862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AE$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AD862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AD$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AD862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AD862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AF$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AE862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AE$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AE862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AE862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AG$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AF862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AF$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AF862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AF862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AH$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AG862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AG$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AG862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AG862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AI$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AH862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AH$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AH862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AH862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AJ$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AI862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AI$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AI862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AI862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AK$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AJ862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AJ$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AJ862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AJ862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AL$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AK862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AK$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AK862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AK862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AM$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AL862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AL$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AL862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AL862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AN$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AM862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AM$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AM862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AM862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AO$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AN862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AN$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AN862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AN862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AP$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AO862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AO$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AO862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AO862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AQ$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AP862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AP$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AP862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AP862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AR$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AQ862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AQ$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AQ862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AQ862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AS$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AR862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AR$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AR862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AR862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AT$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AS862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AS$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AS862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AS862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AU$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AT862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AT$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AT862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AT862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AV$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AU862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AU$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AU862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AU862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AW$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AV862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AV$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AV862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AV862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AX$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AW862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AW$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AW862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AW862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AY$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AX862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AX$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AX862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AX862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>AZ$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AY862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AY$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AY862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AY862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BA$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AZ862))*IF(OFFSET($G852,-$D862,$D862)+$E862-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>AZ$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:AZ862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:AZ862))*IF(OFFSET($G853,-$D862,$D862)+$E862-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BB$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BA862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BA$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BA862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BA862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BC$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BB862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BB$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BB862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BB862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BD$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BC862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BC$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BC862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BC862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BE$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BD862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BD$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BD862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BD862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BF$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BE862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BE$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BE862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BE862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BG$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BF862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BF$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BF862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BF862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BH$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BG862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BG$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BG862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BG862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BI$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BH862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BH$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BH862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BH862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BJ$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BI862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BI$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BI862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BI862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BK$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BJ862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BJ$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BJ862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BJ862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BL$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BK862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BK$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BK862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BK862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BM$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BL862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BL$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BL862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BL862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BN$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BM862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BM$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BM862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BM862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BO$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BN862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BN$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BN862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BN862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BP$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BO862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BO$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BO862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BO862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BQ$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BP862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BP$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BP862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BP862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BR$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BQ862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BQ$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BQ862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BQ862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BS$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BR862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BR$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BR862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BR862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BT$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BS862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BS$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BS862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BS862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G852, -$D862, $D862)=\"n/a\",0,IF(OFFSET($G859, -$D862, $D862)=\"SL\",\nIF(OFFSET($G852,-$D862,$D862)+$E862>BU$5,IFERROR((OFFSET($G851,-$D862,$D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BT862))*IF(OFFSET($G852,-$D862,$D862)+$E862-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G853,-$D862,$D862)+$E862>BT$5,IFERROR(((OFFSET($G851,-$D862,$D862)-SUM($G862:BT862))*OFFSET($G858, -$D862, $D862)/(OFFSET($G852,-$D862,$D862))),0),OFFSET($G851,-$D862,$D862)-SUM($G862:BT862))*IF(OFFSET($G853,-$D862,$D862)+$E862-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E875)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E875)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E875)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E875)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E875)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E875)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E875)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E875)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E875)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E875)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E875)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E875)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E875)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E875)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E875)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E875)","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D889)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>K$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:J889))*IF(OFFSET($G879,-$D889,$D889)+$E889-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>J$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:J889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:J889))*IF(OFFSET($G880,-$D889,$D889)+$E889-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>L$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:K889))*IF(OFFSET($G879,-$D889,$D889)+$E889-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>K$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:K889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:K889))*IF(OFFSET($G880,-$D889,$D889)+$E889-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>M$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:L889))*IF(OFFSET($G879,-$D889,$D889)+$E889-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>L$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:L889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:L889))*IF(OFFSET($G880,-$D889,$D889)+$E889-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>N$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:M889))*IF(OFFSET($G879,-$D889,$D889)+$E889-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>M$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:M889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:M889))*IF(OFFSET($G880,-$D889,$D889)+$E889-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>O$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:N889))*IF(OFFSET($G879,-$D889,$D889)+$E889-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>N$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:N889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:N889))*IF(OFFSET($G880,-$D889,$D889)+$E889-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>P$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:O889))*IF(OFFSET($G879,-$D889,$D889)+$E889-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>O$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:O889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:O889))*IF(OFFSET($G880,-$D889,$D889)+$E889-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>Q$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:P889))*IF(OFFSET($G879,-$D889,$D889)+$E889-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>P$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:P889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:P889))*IF(OFFSET($G880,-$D889,$D889)+$E889-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>R$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:Q889))*IF(OFFSET($G879,-$D889,$D889)+$E889-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>Q$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:Q889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:Q889))*IF(OFFSET($G880,-$D889,$D889)+$E889-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>S$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:R889))*IF(OFFSET($G879,-$D889,$D889)+$E889-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>R$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:R889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:R889))*IF(OFFSET($G880,-$D889,$D889)+$E889-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>T$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:S889))*IF(OFFSET($G879,-$D889,$D889)+$E889-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>S$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:S889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:S889))*IF(OFFSET($G880,-$D889,$D889)+$E889-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>U$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:T889))*IF(OFFSET($G879,-$D889,$D889)+$E889-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>T$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:T889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:T889))*IF(OFFSET($G880,-$D889,$D889)+$E889-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>V$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:U889))*IF(OFFSET($G879,-$D889,$D889)+$E889-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>U$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:U889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:U889))*IF(OFFSET($G880,-$D889,$D889)+$E889-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>W$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:V889))*IF(OFFSET($G879,-$D889,$D889)+$E889-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>V$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:V889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:V889))*IF(OFFSET($G880,-$D889,$D889)+$E889-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>X$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:W889))*IF(OFFSET($G879,-$D889,$D889)+$E889-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>W$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:W889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:W889))*IF(OFFSET($G880,-$D889,$D889)+$E889-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>Y$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:X889))*IF(OFFSET($G879,-$D889,$D889)+$E889-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>X$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:X889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:X889))*IF(OFFSET($G880,-$D889,$D889)+$E889-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>Z$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:Y889))*IF(OFFSET($G879,-$D889,$D889)+$E889-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>Y$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:Y889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:Y889))*IF(OFFSET($G880,-$D889,$D889)+$E889-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AA$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:Z889))*IF(OFFSET($G879,-$D889,$D889)+$E889-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>Z$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:Z889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:Z889))*IF(OFFSET($G880,-$D889,$D889)+$E889-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AB$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AA889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AA$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AA889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AA889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AC$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AB889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AB$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AB889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AB889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AD$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AC889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AC$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AC889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AC889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AE$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AD889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AD$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AD889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AD889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AF$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AE889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AE$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AE889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AE889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AG$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AF889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AF$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AF889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AF889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AH$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AG889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AG$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AG889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AG889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AI$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AH889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AH$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AH889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AH889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AJ$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AI889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AI$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AI889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AI889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AK$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AJ889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AJ$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AJ889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AJ889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AL$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AK889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AK$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AK889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AK889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AM$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AL889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AL$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AL889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AL889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AN$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AM889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AM$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AM889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AM889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AO$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AN889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AN$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AN889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AN889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AP$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AO889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AO$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AO889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AO889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AQ$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AP889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AP$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AP889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AP889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AR$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AQ889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AQ$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AQ889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AQ889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AS$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AR889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AR$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AR889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AR889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AT$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AS889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AS$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AS889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AS889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AU$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AT889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AT$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AT889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AT889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AV$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AU889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AU$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AU889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AU889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AW$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AV889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AV$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AV889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AV889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AX$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AW889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AW$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AW889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AW889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AY$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AX889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AX$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AX889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AX889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>AZ$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AY889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AY$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AY889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AY889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BA$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AZ889))*IF(OFFSET($G879,-$D889,$D889)+$E889-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>AZ$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:AZ889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:AZ889))*IF(OFFSET($G880,-$D889,$D889)+$E889-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BB$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BA889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BA$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BA889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BA889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BC$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BB889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BB$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BB889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BB889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BD$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BC889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BC$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BC889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BC889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BE$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BD889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BD$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BD889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BD889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BF$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BE889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BE$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BE889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BE889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BG$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BF889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BF$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BF889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BF889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BH$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BG889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BG$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BG889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BG889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BI$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BH889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BH$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BH889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BH889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BJ$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BI889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BI$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BI889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BI889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BK$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BJ889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BJ$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BJ889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BJ889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BL$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BK889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BK$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BK889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BK889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BM$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BL889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BL$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BL889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BL889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BN$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BM889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BM$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BM889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BM889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BO$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BN889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BN$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BN889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BN889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BP$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BO889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BO$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BO889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BO889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BQ$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BP889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BP$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BP889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BP889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BR$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BQ889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BQ$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BQ889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BQ889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BS$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BR889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BR$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BR889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BR889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BT$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BS889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BS$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BS889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BS889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G879, -$D889, $D889)=\"n/a\",0,IF(OFFSET($G886, -$D889, $D889)=\"SL\",\nIF(OFFSET($G879,-$D889,$D889)+$E889>BU$5,IFERROR((OFFSET($G878,-$D889,$D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BT889))*IF(OFFSET($G879,-$D889,$D889)+$E889-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G880,-$D889,$D889)+$E889>BT$5,IFERROR(((OFFSET($G878,-$D889,$D889)-SUM($G889:BT889))*OFFSET($G885, -$D889, $D889)/(OFFSET($G879,-$D889,$D889))),0),OFFSET($G878,-$D889,$D889)-SUM($G889:BT889))*IF(OFFSET($G880,-$D889,$D889)+$E889-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D887)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E903)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E903)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E903)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E903)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E903)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E903)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E903)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E903)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E903)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E903)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E903)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E903)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E903)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E903)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E903)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E903)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D918)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>L$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:K925))*IF(OFFSET($G911, -$D917, $D918)+$E918-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>K$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:K925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:K925))*IF(OFFSET($G912, -$D917, $D918)+$E918-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>M$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:L925))*IF(OFFSET($G911, -$D917, $D918)+$E918-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>L$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:L925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:L925))*IF(OFFSET($G912, -$D917, $D918)+$E918-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>N$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:M925))*IF(OFFSET($G911, -$D917, $D918)+$E918-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>M$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:M925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:M925))*IF(OFFSET($G912, -$D917, $D918)+$E918-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>O$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:N925))*IF(OFFSET($G911, -$D917, $D918)+$E918-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>N$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:N925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:N925))*IF(OFFSET($G912, -$D917, $D918)+$E918-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>P$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:O925))*IF(OFFSET($G911, -$D917, $D918)+$E918-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>O$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:O925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:O925))*IF(OFFSET($G912, -$D917, $D918)+$E918-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>Q$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:P925))*IF(OFFSET($G911, -$D917, $D918)+$E918-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>P$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:P925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:P925))*IF(OFFSET($G912, -$D917, $D918)+$E918-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>R$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:Q925))*IF(OFFSET($G911, -$D917, $D918)+$E918-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>Q$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:Q925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:Q925))*IF(OFFSET($G912, -$D917, $D918)+$E918-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>S$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:R925))*IF(OFFSET($G911, -$D917, $D918)+$E918-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>R$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:R925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:R925))*IF(OFFSET($G912, -$D917, $D918)+$E918-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>T$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:S925))*IF(OFFSET($G911, -$D917, $D918)+$E918-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>S$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:S925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:S925))*IF(OFFSET($G912, -$D917, $D918)+$E918-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>U$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:T925))*IF(OFFSET($G911, -$D917, $D918)+$E918-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>T$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:T925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:T925))*IF(OFFSET($G912, -$D917, $D918)+$E918-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>V$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:U925))*IF(OFFSET($G911, -$D917, $D918)+$E918-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>U$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:U925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:U925))*IF(OFFSET($G912, -$D917, $D918)+$E918-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>W$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:V925))*IF(OFFSET($G911, -$D917, $D918)+$E918-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>V$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:V925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:V925))*IF(OFFSET($G912, -$D917, $D918)+$E918-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>X$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:W925))*IF(OFFSET($G911, -$D917, $D918)+$E918-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>W$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:W925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:W925))*IF(OFFSET($G912, -$D917, $D918)+$E918-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>Y$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:X925))*IF(OFFSET($G911, -$D917, $D918)+$E918-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>X$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:X925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:X925))*IF(OFFSET($G912, -$D917, $D918)+$E918-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>Z$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:Y925))*IF(OFFSET($G911, -$D917, $D918)+$E918-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>Y$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:Y925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:Y925))*IF(OFFSET($G912, -$D917, $D918)+$E918-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AA$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:Z925))*IF(OFFSET($G911, -$D917, $D918)+$E918-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>Z$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:Z925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:Z925))*IF(OFFSET($G912, -$D917, $D918)+$E918-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AB$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AA925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AA$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AA925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AA925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AC$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AB925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AB$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AB925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AB925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AD$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AC925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AC$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AC925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AC925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AE$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AD925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AD$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AD925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AD925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AF$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AE925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AE$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AE925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AE925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AG$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AF925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AF$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AF925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AF925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AH$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AG925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AG$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AG925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AG925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AI$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AH925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AH$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AH925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AH925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AJ$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AI925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AI$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AI925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AI925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AK$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AJ925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AJ$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AJ925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AJ925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AL$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AK925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AK$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AK925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AK925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AM$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AL925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AL$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AL925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AL925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AN$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AM925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AM$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AM925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AM925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AO$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AN925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AN$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AN925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AN925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AP$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AO925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AO$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AO925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AO925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AQ$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AP925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AP$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AP925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AP925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AR$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AQ925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AQ$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AQ925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AQ925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AS$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AR925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AR$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AR925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AR925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AT$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AS925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AS$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AS925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AS925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AU$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AT925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AT$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AT925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AT925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AV$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AU925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AU$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AU925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AU925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AW$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AV925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AV$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AV925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AV925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AX$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AW925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AW$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AW925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AW925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AY$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AX925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AX$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AX925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AX925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>AZ$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AY925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AY$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AY925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AY925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BA$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:AZ925))*IF(OFFSET($G911, -$D917, $D918)+$E918-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>AZ$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:AZ925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:AZ925))*IF(OFFSET($G912, -$D917, $D918)+$E918-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BB$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BA925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BA$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BA925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BA925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BC$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BB925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BB$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BB925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BB925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BD$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BC925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BC$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BC925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BC925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BE$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BD925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BD$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BD925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BD925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BF$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BE925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BE$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BE925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BE925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BG$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BF925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BF$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BF925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BF925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BH$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BG925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BG$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BG925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BG925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BI$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BH925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BH$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BH925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BH925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BJ$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BI925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BI$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BI925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BI925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BK$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BJ925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BJ$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BJ925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BJ925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BL$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BK925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BK$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BK925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BK925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BM$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BL925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BL$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BL925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BL925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BN$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BM925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BM$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BM925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BM925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BO$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BN925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BN$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BN925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BN925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BP$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BO925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BO$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BO925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BO925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BQ$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BP925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BP$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BP925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BP925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BR$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BQ925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BQ$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BQ925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BQ925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BS$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BR925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BR$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BR925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BR925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BT$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BS925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BS$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BS925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BS925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G911, -$D917, $D918)=\"n/a\", 0, IF(OFFSET($G914, -$D917, $D918)=\"SL\",\nIF(OFFSET($G911, -$D917, $D918)+$E918>BU$5, IFERROR((OFFSET($G910, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))), 0), OFFSET($G910, -$D917, $D918)-SUM($G925:BT925))*IF(OFFSET($G911, -$D917, $D918)+$E918-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G912, -$D917, $D918)+$E918>BT$5, IFERROR(((OFFSET($G910, -$D917, $D918)-SUM($G925:BT925))*OFFSET($G913, -$D917, $D918)/(OFFSET($G911, -$D917, $D918))),0), OFFSET($G910, -$D917, $D918)-SUM($G925:BT925))*IF(OFFSET($G912, -$D917, $D918)+$E918-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D944)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>J$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:I951))*IF(OFFSET($G937, -$D943, $D944)+$E944-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>I$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:I951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:I951))*IF(OFFSET($G938, -$D943, $D944)+$E944-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>K$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:J951))*IF(OFFSET($G937, -$D943, $D944)+$E944-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>J$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:J951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:J951))*IF(OFFSET($G938, -$D943, $D944)+$E944-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>L$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:K951))*IF(OFFSET($G937, -$D943, $D944)+$E944-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>K$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:K951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:K951))*IF(OFFSET($G938, -$D943, $D944)+$E944-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>M$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:L951))*IF(OFFSET($G937, -$D943, $D944)+$E944-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>L$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:L951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:L951))*IF(OFFSET($G938, -$D943, $D944)+$E944-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>N$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:M951))*IF(OFFSET($G937, -$D943, $D944)+$E944-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>M$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:M951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:M951))*IF(OFFSET($G938, -$D943, $D944)+$E944-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>O$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:N951))*IF(OFFSET($G937, -$D943, $D944)+$E944-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>N$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:N951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:N951))*IF(OFFSET($G938, -$D943, $D944)+$E944-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>P$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:O951))*IF(OFFSET($G937, -$D943, $D944)+$E944-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>O$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:O951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:O951))*IF(OFFSET($G938, -$D943, $D944)+$E944-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>Q$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:P951))*IF(OFFSET($G937, -$D943, $D944)+$E944-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>P$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:P951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:P951))*IF(OFFSET($G938, -$D943, $D944)+$E944-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>R$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:Q951))*IF(OFFSET($G937, -$D943, $D944)+$E944-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>Q$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:Q951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:Q951))*IF(OFFSET($G938, -$D943, $D944)+$E944-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>S$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:R951))*IF(OFFSET($G937, -$D943, $D944)+$E944-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>R$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:R951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:R951))*IF(OFFSET($G938, -$D943, $D944)+$E944-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>T$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:S951))*IF(OFFSET($G937, -$D943, $D944)+$E944-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>S$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:S951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:S951))*IF(OFFSET($G938, -$D943, $D944)+$E944-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>U$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:T951))*IF(OFFSET($G937, -$D943, $D944)+$E944-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>T$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:T951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:T951))*IF(OFFSET($G938, -$D943, $D944)+$E944-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>V$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:U951))*IF(OFFSET($G937, -$D943, $D944)+$E944-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>U$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:U951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:U951))*IF(OFFSET($G938, -$D943, $D944)+$E944-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>W$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:V951))*IF(OFFSET($G937, -$D943, $D944)+$E944-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>V$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:V951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:V951))*IF(OFFSET($G938, -$D943, $D944)+$E944-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>X$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:W951))*IF(OFFSET($G937, -$D943, $D944)+$E944-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>W$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:W951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:W951))*IF(OFFSET($G938, -$D943, $D944)+$E944-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>Y$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:X951))*IF(OFFSET($G937, -$D943, $D944)+$E944-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>X$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:X951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:X951))*IF(OFFSET($G938, -$D943, $D944)+$E944-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>Z$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:Y951))*IF(OFFSET($G937, -$D943, $D944)+$E944-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>Y$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:Y951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:Y951))*IF(OFFSET($G938, -$D943, $D944)+$E944-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AA$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:Z951))*IF(OFFSET($G937, -$D943, $D944)+$E944-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>Z$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:Z951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:Z951))*IF(OFFSET($G938, -$D943, $D944)+$E944-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AB$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AA951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AA$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AA951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AA951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AC$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AB951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AB$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AB951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AB951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AD$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AC951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AC$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AC951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AC951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AE$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AD951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AD$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AD951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AD951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AF$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AE951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AE$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AE951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AE951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AG$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AF951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AF$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AF951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AF951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AH$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AG951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AG$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AG951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AG951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AI$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AH951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AH$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AH951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AH951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AJ$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AI951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AI$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AI951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AI951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AK$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AJ951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AJ$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AJ951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AJ951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AL$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AK951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AK$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AK951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AK951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AM$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AL951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AL$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AL951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AL951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AN$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AM951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AM$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AM951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AM951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AO$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AN951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AN$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AN951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AN951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AP$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AO951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AO$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AO951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AO951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AQ$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AP951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AP$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AP951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AP951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AR$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AQ951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AQ$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AQ951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AQ951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AS$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AR951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AR$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AR951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AR951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AT$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AS951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AS$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AS951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AS951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AU$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AT951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AT$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AT951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AT951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AV$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AU951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AU$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AU951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AU951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AW$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AV951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AV$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AV951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AV951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AX$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AW951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AW$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AW951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AW951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AY$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AX951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AX$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AX951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AX951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>AZ$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AY951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AY$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AY951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AY951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BA$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:AZ951))*IF(OFFSET($G937, -$D943, $D944)+$E944-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>AZ$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:AZ951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:AZ951))*IF(OFFSET($G938, -$D943, $D944)+$E944-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BB$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BA951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BA$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BA951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BA951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BC$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BB951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BB$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BB951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BB951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BD$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BC951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BC$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BC951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BC951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BE$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BD951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BD$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BD951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BD951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BF$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BE951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BE$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BE951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BE951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BG$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BF951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BF$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BF951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BF951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BH$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BG951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BG$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BG951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BG951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BI$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BH951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BH$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BH951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BH951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BJ$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BI951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BI$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BI951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BI951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BK$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BJ951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BJ$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BJ951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BJ951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BL$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BK951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BK$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BK951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BK951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BM$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BL951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BL$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BL951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BL951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BN$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BM951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BM$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BM951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BM951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BO$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BN951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BN$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BN951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BN951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BP$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BO951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BO$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BO951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BO951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BQ$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BP951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BP$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BP951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BP951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BR$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BQ951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BQ$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BQ951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BQ951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BS$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BR951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BR$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BR951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BR951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BT$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BS951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BS$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BS951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BS951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G937, -$D943, $D944)=\"n/a\", 0, IF(OFFSET($G940, -$D943, $D944)=\"SL\",\nIF(OFFSET($G937, -$D943, $D944)+$E944>BU$5, IFERROR((OFFSET($G936, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))), 0), OFFSET($G936, -$D943, $D944)-SUM($G951:BT951))*IF(OFFSET($G937, -$D943, $D944)+$E944-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G938, -$D943, $D944)+$E944>BT$5, IFERROR(((OFFSET($G936, -$D943, $D944)-SUM($G951:BT951))*OFFSET($G939, -$D943, $D944)/(OFFSET($G937, -$D943, $D944))),0), OFFSET($G936, -$D943, $D944)-SUM($G951:BT951))*IF(OFFSET($G938, -$D943, $D944)+$E944-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"F930&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H942:H955)+H934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN942:AN955)+AN934","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,{"$f":"SUM(BT942:BT955)+BT934","v":0},{"$f":"SUM(BU942:BU955)+BU934","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E959)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E959)=\"\", G967, INDEX('TAB input'!H$446:H$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E959)=\"\", H967, INDEX('TAB input'!I$446:I$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E959)=\"\", I967, INDEX('TAB input'!J$446:J$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E959)=\"\", J967, INDEX('TAB input'!K$446:K$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E959)=\"\", K967, INDEX('TAB input'!L$446:L$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E959)=\"\", L967, INDEX('TAB input'!M$446:M$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E959)=\"\", M967, INDEX('TAB input'!N$446:N$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E959)=\"\", N967, INDEX('TAB input'!O$446:O$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E959)=\"\", O967, INDEX('TAB input'!P$446:P$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E959)=\"\", P967, INDEX('TAB input'!Q$446:Q$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E959)=\"\", Q967, INDEX('TAB input'!R$446:R$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E959)=\"\", R967, INDEX('TAB input'!S$446:S$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E959)=\"\", S967, INDEX('TAB input'!T$446:T$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E959)=\"\", T967, INDEX('TAB input'!U$446:U$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E959)=\"\", U967, INDEX('TAB input'!V$446:V$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E959)=\"\", V967, INDEX('TAB input'!W$446:W$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E959)=\"\", W967, INDEX('TAB input'!X$446:X$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E959)=\"\", X967, INDEX('TAB input'!Y$446:Y$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E959)=\"\", Y967, INDEX('TAB input'!Z$446:Z$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E959)=\"\", Z967, INDEX('TAB input'!AA$446:AA$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E959)=\"\", AA967, INDEX('TAB input'!AB$446:AB$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E959)=\"\", AB967, INDEX('TAB input'!AC$446:AC$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E959)=\"\", AC967, INDEX('TAB input'!AD$446:AD$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E959)=\"\", AD967, INDEX('TAB input'!AE$446:AE$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E959)=\"\", AE967, INDEX('TAB input'!AF$446:AF$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E959)=\"\", AF967, INDEX('TAB input'!AG$446:AG$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E959)=\"\", AG967, INDEX('TAB input'!AH$446:AH$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E959)=\"\", AH967, INDEX('TAB input'!AI$446:AI$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E959)=\"\", AI967, INDEX('TAB input'!AJ$446:AJ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E959)=\"\", AJ967, INDEX('TAB input'!AK$446:AK$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E959)=\"\", AK967, INDEX('TAB input'!AL$446:AL$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E959)=\"\", AL967, INDEX('TAB input'!AM$446:AM$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E959)=\"\", AM967, INDEX('TAB input'!AN$446:AN$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E959)=\"\", AN967, INDEX('TAB input'!AO$446:AO$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E959)=\"\", AO967, INDEX('TAB input'!AP$446:AP$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E959)=\"\", AP967, INDEX('TAB input'!AQ$446:AQ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E959)=\"\", AQ967, INDEX('TAB input'!AR$446:AR$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E959)=\"\", AR967, INDEX('TAB input'!AS$446:AS$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E959)=\"\", AS967, INDEX('TAB input'!AT$446:AT$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E959)=\"\", AT967, INDEX('TAB input'!AU$446:AU$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E959)=\"\", AU967, INDEX('TAB input'!AV$446:AV$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E959)=\"\", AV967, INDEX('TAB input'!AW$446:AW$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E959)=\"\", AW967, INDEX('TAB input'!AX$446:AX$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E959)=\"\", AX967, INDEX('TAB input'!AY$446:AY$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E959)=\"\", AY967, INDEX('TAB input'!AZ$446:AZ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E959)=\"\", AZ967, INDEX('TAB input'!BA$446:BA$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E959)=\"\", BA967, INDEX('TAB input'!BB$446:BB$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E959)=\"\", BB967, INDEX('TAB input'!BC$446:BC$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E959)=\"\", BC967, INDEX('TAB input'!BD$446:BD$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E959)=\"\", BD967, INDEX('TAB input'!BE$446:BE$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E959)=\"\", BE967, INDEX('TAB input'!BF$446:BF$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E959)=\"\", BF967, INDEX('TAB input'!BG$446:BG$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E959)=\"\", BG967, INDEX('TAB input'!BH$446:BH$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E959)=\"\", BH967, INDEX('TAB input'!BI$446:BI$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E959)=\"\", BI967, INDEX('TAB input'!BJ$446:BJ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E959)=\"\", BJ967, INDEX('TAB input'!BK$446:BK$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E959)=\"\", BK967, INDEX('TAB input'!BL$446:BL$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E959)=\"\", BL967, INDEX('TAB input'!BM$446:BM$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E959)=\"\", BM967, INDEX('TAB input'!BN$446:BN$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E959)=\"\", BN967, INDEX('TAB input'!BO$446:BO$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E959)=\"\", BO967, INDEX('TAB input'!BP$446:BP$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E959)=\"\", BP967, INDEX('TAB input'!BQ$446:BQ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E959)=\"\", BQ967, INDEX('TAB input'!BR$446:BR$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E959)=\"\", BR967, INDEX('TAB input'!BS$446:BS$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E959)=\"\", BS967, INDEX('TAB input'!BT$446:BT$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E959)=\"\", BT967, INDEX('TAB input'!BU$446:BU$495, $E959))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D975)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>M$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:L982))*IF(OFFSET($G968, -$D974, $D975)+$E975-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>L$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:L982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:L982))*IF(OFFSET($G969, -$D974, $D975)+$E975-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>N$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:M982))*IF(OFFSET($G968, -$D974, $D975)+$E975-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>M$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:M982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:M982))*IF(OFFSET($G969, -$D974, $D975)+$E975-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>O$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:N982))*IF(OFFSET($G968, -$D974, $D975)+$E975-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>N$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:N982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:N982))*IF(OFFSET($G969, -$D974, $D975)+$E975-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>P$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:O982))*IF(OFFSET($G968, -$D974, $D975)+$E975-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>O$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:O982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:O982))*IF(OFFSET($G969, -$D974, $D975)+$E975-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>Q$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:P982))*IF(OFFSET($G968, -$D974, $D975)+$E975-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>P$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:P982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:P982))*IF(OFFSET($G969, -$D974, $D975)+$E975-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>R$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:Q982))*IF(OFFSET($G968, -$D974, $D975)+$E975-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>Q$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:Q982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:Q982))*IF(OFFSET($G969, -$D974, $D975)+$E975-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>S$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:R982))*IF(OFFSET($G968, -$D974, $D975)+$E975-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>R$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:R982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:R982))*IF(OFFSET($G969, -$D974, $D975)+$E975-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>T$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:S982))*IF(OFFSET($G968, -$D974, $D975)+$E975-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>S$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:S982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:S982))*IF(OFFSET($G969, -$D974, $D975)+$E975-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>U$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:T982))*IF(OFFSET($G968, -$D974, $D975)+$E975-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>T$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:T982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:T982))*IF(OFFSET($G969, -$D974, $D975)+$E975-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>V$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:U982))*IF(OFFSET($G968, -$D974, $D975)+$E975-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>U$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:U982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:U982))*IF(OFFSET($G969, -$D974, $D975)+$E975-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>W$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:V982))*IF(OFFSET($G968, -$D974, $D975)+$E975-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>V$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:V982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:V982))*IF(OFFSET($G969, -$D974, $D975)+$E975-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>X$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:W982))*IF(OFFSET($G968, -$D974, $D975)+$E975-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>W$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:W982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:W982))*IF(OFFSET($G969, -$D974, $D975)+$E975-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>Y$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:X982))*IF(OFFSET($G968, -$D974, $D975)+$E975-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>X$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:X982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:X982))*IF(OFFSET($G969, -$D974, $D975)+$E975-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>Z$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:Y982))*IF(OFFSET($G968, -$D974, $D975)+$E975-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>Y$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:Y982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:Y982))*IF(OFFSET($G969, -$D974, $D975)+$E975-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AA$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:Z982))*IF(OFFSET($G968, -$D974, $D975)+$E975-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>Z$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:Z982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:Z982))*IF(OFFSET($G969, -$D974, $D975)+$E975-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AB$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AA982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AA$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AA982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AA982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AC$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AB982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AB$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AB982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AB982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AD$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AC982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AC$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AC982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AC982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AE$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AD982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AD$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AD982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AD982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AF$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AE982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AE$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AE982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AE982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AG$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AF982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AF$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AF982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AF982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AH$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AG982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AG$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AG982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AG982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AI$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AH982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AH$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AH982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AH982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AJ$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AI982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AI$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AI982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AI982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AK$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AJ982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AJ$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AJ982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AJ982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AL$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AK982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AK$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AK982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AK982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AM$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AL982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AL$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AL982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AL982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AN$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AM982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AM$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AM982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AM982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AO$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AN982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AN$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AN982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AN982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AP$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AO982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AO$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AO982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AO982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AQ$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AP982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AP$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AP982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AP982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AR$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AQ982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AQ$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AQ982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AQ982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AS$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AR982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AR$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AR982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AR982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AT$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AS982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AS$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AS982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AS982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AU$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AT982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AT$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AT982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AT982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AV$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AU982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AU$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AU982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AU982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AW$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AV982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AV$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AV982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AV982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AX$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AW982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AW$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AW982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AW982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AY$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AX982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AX$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AX982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AX982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>AZ$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AY982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AY$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AY982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AY982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BA$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:AZ982))*IF(OFFSET($G968, -$D974, $D975)+$E975-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>AZ$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:AZ982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:AZ982))*IF(OFFSET($G969, -$D974, $D975)+$E975-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BB$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BA982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BA$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BA982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BA982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BC$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BB982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BB$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BB982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BB982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BD$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BC982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BC$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BC982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BC982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BE$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BD982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BD$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BD982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BD982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BF$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BE982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BE$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BE982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BE982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BG$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BF982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BF$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BF982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BF982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BH$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BG982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BG$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BG982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BG982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BI$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BH982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BH$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BH982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BH982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BJ$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BI982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BI$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BI982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BI982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BK$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BJ982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BJ$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BJ982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BJ982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BL$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BK982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BK$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BK982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BK982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BM$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BL982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BL$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BL982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BL982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BN$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BM982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BM$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BM982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BM982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BO$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BN982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BN$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BN982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BN982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BP$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BO982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BO$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BO982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BO982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BQ$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BP982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BP$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BP982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BP982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BR$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BQ982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BQ$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BQ982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BQ982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BS$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BR982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BR$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BR982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BR982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BT$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BS982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BS$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BS982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BS982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G968, -$D974, $D975)=\"n/a\", 0, IF(OFFSET($G971, -$D974, $D975)=\"SL\",\nIF(OFFSET($G968, -$D974, $D975)+$E975>BU$5, IFERROR((OFFSET($G967, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))), 0), OFFSET($G967, -$D974, $D975)-SUM($G982:BT982))*IF(OFFSET($G968, -$D974, $D975)+$E975-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G969, -$D974, $D975)+$E975>BT$5, IFERROR(((OFFSET($G967, -$D974, $D975)-SUM($G982:BT982))*OFFSET($G970, -$D974, $D975)/(OFFSET($G968, -$D974, $D975))),0), OFFSET($G967, -$D974, $D975)-SUM($G982:BT982))*IF(OFFSET($G969, -$D974, $D975)+$E975-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"E959+1","v":36},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E987)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E987)-INDEX('TAB input'!H$72:H$121, $E987)-INDEX('TAB input'!H$126:H$175, $E987)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E987)-INDEX('TAB input'!I$72:I$121, $E987)-INDEX('TAB input'!I$126:I$175, $E987)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E987)-INDEX('TAB input'!J$72:J$121, $E987)-INDEX('TAB input'!J$126:J$175, $E987)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E987)-INDEX('TAB input'!K$72:K$121, $E987)-INDEX('TAB input'!K$126:K$175, $E987)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E987)-INDEX('TAB input'!L$72:L$121, $E987)-INDEX('TAB input'!L$126:L$175, $E987)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E987)-INDEX('TAB input'!M$72:M$121, $E987)-INDEX('TAB input'!M$126:M$175, $E987)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E987)-INDEX('TAB input'!N$72:N$121, $E987)-INDEX('TAB input'!N$126:N$175, $E987)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E987)-INDEX('TAB input'!O$72:O$121, $E987)-INDEX('TAB input'!O$126:O$175, $E987)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E987)-INDEX('TAB input'!P$72:P$121, $E987)-INDEX('TAB input'!P$126:P$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E987)-INDEX('TAB input'!Q$72:Q$121, $E987)-INDEX('TAB input'!Q$126:Q$175, $E987)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E987)-INDEX('TAB input'!R$72:R$121, $E987)-INDEX('TAB input'!R$126:R$175, $E987)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E987)-INDEX('TAB input'!S$72:S$121, $E987)-INDEX('TAB input'!S$126:S$175, $E987)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E987)-INDEX('TAB input'!T$72:T$121, $E987)-INDEX('TAB input'!T$126:T$175, $E987)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E987)-INDEX('TAB input'!U$72:U$121, $E987)-INDEX('TAB input'!U$126:U$175, $E987)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E987)-INDEX('TAB input'!V$72:V$121, $E987)-INDEX('TAB input'!V$126:V$175, $E987)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E987)-INDEX('TAB input'!W$72:W$121, $E987)-INDEX('TAB input'!W$126:W$175, $E987)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E987)-INDEX('TAB input'!X$72:X$121, $E987)-INDEX('TAB input'!X$126:X$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E987)-INDEX('TAB input'!Y$72:Y$121, $E987)-INDEX('TAB input'!Y$126:Y$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E987)-INDEX('TAB input'!Z$72:Z$121, $E987)-INDEX('TAB input'!Z$126:Z$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E987)-INDEX('TAB input'!AA$72:AA$121, $E987)-INDEX('TAB input'!AA$126:AA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E987)-INDEX('TAB input'!AB$72:AB$121, $E987)-INDEX('TAB input'!AB$126:AB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E987)-INDEX('TAB input'!AC$72:AC$121, $E987)-INDEX('TAB input'!AC$126:AC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E987)-INDEX('TAB input'!AD$72:AD$121, $E987)-INDEX('TAB input'!AD$126:AD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E987)-INDEX('TAB input'!AE$72:AE$121, $E987)-INDEX('TAB input'!AE$126:AE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E987)-INDEX('TAB input'!AF$72:AF$121, $E987)-INDEX('TAB input'!AF$126:AF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E987)-INDEX('TAB input'!AG$72:AG$121, $E987)-INDEX('TAB input'!AG$126:AG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E987)-INDEX('TAB input'!AH$72:AH$121, $E987)-INDEX('TAB input'!AH$126:AH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E987)-INDEX('TAB input'!AI$72:AI$121, $E987)-INDEX('TAB input'!AI$126:AI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E987)-INDEX('TAB input'!AJ$72:AJ$121, $E987)-INDEX('TAB input'!AJ$126:AJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E987)-INDEX('TAB input'!AK$72:AK$121, $E987)-INDEX('TAB input'!AK$126:AK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E987)-INDEX('TAB input'!AL$72:AL$121, $E987)-INDEX('TAB input'!AL$126:AL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E987)-INDEX('TAB input'!AM$72:AM$121, $E987)-INDEX('TAB input'!AM$126:AM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E987)-INDEX('TAB input'!AN$72:AN$121, $E987)-INDEX('TAB input'!AN$126:AN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E987)-INDEX('TAB input'!AO$72:AO$121, $E987)-INDEX('TAB input'!AO$126:AO$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E987)-INDEX('TAB input'!AP$72:AP$121, $E987)-INDEX('TAB input'!AP$126:AP$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E987)-INDEX('TAB input'!AQ$72:AQ$121, $E987)-INDEX('TAB input'!AQ$126:AQ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E987)-INDEX('TAB input'!AR$72:AR$121, $E987)-INDEX('TAB input'!AR$126:AR$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E987)-INDEX('TAB input'!AS$72:AS$121, $E987)-INDEX('TAB input'!AS$126:AS$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E987)-INDEX('TAB input'!AT$72:AT$121, $E987)-INDEX('TAB input'!AT$126:AT$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E987)-INDEX('TAB input'!AU$72:AU$121, $E987)-INDEX('TAB input'!AU$126:AU$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E987)-INDEX('TAB input'!AV$72:AV$121, $E987)-INDEX('TAB input'!AV$126:AV$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E987)-INDEX('TAB input'!AW$72:AW$121, $E987)-INDEX('TAB input'!AW$126:AW$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E987)-INDEX('TAB input'!AX$72:AX$121, $E987)-INDEX('TAB input'!AX$126:AX$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E987)-INDEX('TAB input'!AY$72:AY$121, $E987)-INDEX('TAB input'!AY$126:AY$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E987)-INDEX('TAB input'!AZ$72:AZ$121, $E987)-INDEX('TAB input'!AZ$126:AZ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E987)-INDEX('TAB input'!BA$72:BA$121, $E987)-INDEX('TAB input'!BA$126:BA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E987)-INDEX('TAB input'!BB$72:BB$121, $E987)-INDEX('TAB input'!BB$126:BB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E987)-INDEX('TAB input'!BC$72:BC$121, $E987)-INDEX('TAB input'!BC$126:BC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E987)-INDEX('TAB input'!BD$72:BD$121, $E987)-INDEX('TAB input'!BD$126:BD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E987)-INDEX('TAB input'!BE$72:BE$121, $E987)-INDEX('TAB input'!BE$126:BE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E987)-INDEX('TAB input'!BF$72:BF$121, $E987)-INDEX('TAB input'!BF$126:BF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E987)-INDEX('TAB input'!BG$72:BG$121, $E987)-INDEX('TAB input'!BG$126:BG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E987)-INDEX('TAB input'!BH$72:BH$121, $E987)-INDEX('TAB input'!BH$126:BH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E987)-INDEX('TAB input'!BI$72:BI$121, $E987)-INDEX('TAB input'!BI$126:BI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E987)-INDEX('TAB input'!BJ$72:BJ$121, $E987)-INDEX('TAB input'!BJ$126:BJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E987)-INDEX('TAB input'!BK$72:BK$121, $E987)-INDEX('TAB input'!BK$126:BK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E987)-INDEX('TAB input'!BL$72:BL$121, $E987)-INDEX('TAB input'!BL$126:BL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E987)-INDEX('TAB input'!BM$72:BM$121, $E987)-INDEX('TAB input'!BM$126:BM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E987)-INDEX('TAB input'!BN$72:BN$121, $E987)-INDEX('TAB input'!BN$126:BN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E987)-INDEX('TAB input'!BO$72:BO$121, $E987)-INDEX('TAB input'!BO$126:BO$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E987)-INDEX('TAB input'!BP$72:BP$121, $E987)-INDEX('TAB input'!BP$126:BP$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E987)-INDEX('TAB input'!BQ$72:BQ$121, $E987)-INDEX('TAB input'!BQ$126:BQ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E987)-INDEX('TAB input'!BR$72:BR$121, $E987)-INDEX('TAB input'!BR$126:BR$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E987)-INDEX('TAB input'!BS$72:BS$121, $E987)-INDEX('TAB input'!BS$126:BS$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E987)-INDEX('TAB input'!BT$72:BT$121, $E987)-INDEX('TAB input'!BT$126:BT$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E987)-INDEX('TAB input'!BU$72:BU$121, $E987)-INDEX('TAB input'!BU$126:BU$175, $E987)","v":0}]
[null,null,null,{"$f":"ROUNDUP(E998, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>H$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:G998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>G$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:G998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:G998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>I$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:H998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>H$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:H998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:H998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>J$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:I998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>I$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:I998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:I998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>K$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:J998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>J$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:J998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:J998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>L$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:K998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>K$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:K998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:K998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>M$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:L998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>L$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:L998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:L998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>N$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:M998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>M$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:M998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:M998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>O$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:N998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>N$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:N998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:N998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>P$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:O998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>O$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:O998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:O998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>Q$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:P998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>P$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:P998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:P998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>R$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:Q998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>Q$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:Q998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:Q998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>S$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:R998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>R$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:R998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:R998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>T$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:S998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>S$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:S998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:S998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>U$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:T998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>T$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:T998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:T998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>V$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:U998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>U$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:U998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:U998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>W$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:V998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>V$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:V998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:V998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>X$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:W998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>W$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:W998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:W998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>Y$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:X998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>X$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:X998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:X998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>Z$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:Y998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>Y$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:Y998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:Y998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AA$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:Z998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>Z$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:Z998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:Z998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AB$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AA998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AA$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AA998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AA998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AC$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AB998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AB$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AB998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AB998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AD$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AC998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AC$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AC998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AC998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AE$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AD998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AD$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AD998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AD998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AF$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AE998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AE$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AE998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AE998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AG$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AF998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AF$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AF998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AF998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AH$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AG998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AG$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AG998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AG998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AI$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AH998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AH$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AH998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AH998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AJ$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AI998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AI$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AI998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AI998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AK$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AJ998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AJ$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AJ998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AJ998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AL$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AK998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AK$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AK998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AK998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AM$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AL998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AL$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AL998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AL998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AN$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AM998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AM$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AM998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AM998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AO$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AN998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AN$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AN998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AN998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AP$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AO998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AO$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AO998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AO998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AQ$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AP998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AP$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AP998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AP998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AR$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AQ998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AQ$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AQ998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AQ998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AS$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AR998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AR$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AR998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AR998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AT$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AS998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AS$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AS998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AS998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AU$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AT998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AT$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AT998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AT998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AV$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AU998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AU$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AU998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AU998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AW$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AV998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AV$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AV998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AV998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AX$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AW998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AW$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AW998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AW998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AY$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AX998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AX$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AX998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AX998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>AZ$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AY998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AY$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AY998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AY998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BA$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AZ998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>AZ$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:AZ998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:AZ998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BB$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BA998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BA$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BA998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BA998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BC$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BB998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BB$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BB998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BB998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BD$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BC998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BC$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BC998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BC998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BE$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BD998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BD$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BD998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BD998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BF$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BE998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BE$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BE998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BE998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BG$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BF998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BF$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BF998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BF998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BH$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BG998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BG$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BG998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BG998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BI$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BH998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BH$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BH998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BH998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BJ$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BI998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BI$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BI998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BI998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BK$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BJ998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BJ$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BJ998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BJ998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BL$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BK998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BK$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BK998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BK998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BM$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BL998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BL$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BL998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BL998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BN$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BM998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BM$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BM998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BM998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BO$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BN998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BN$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BN998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BN998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BP$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BO998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BO$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BO998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BO998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BQ$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BP998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BP$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BP998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BP998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BR$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BQ998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BQ$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BQ998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BQ998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BS$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BR998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BR$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BR998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BR998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BT$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BS998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BS$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BS998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BS998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G988, -$D998, $D998)=\"n/a\",0,IF(OFFSET($G995, -$D998, $D998)=\"SL\",\nIF(OFFSET($G988,-$D998,$D998)+$E998>BU$5,IFERROR((OFFSET($G987,-$D998,$D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BT998)),\nIF(OFFSET($G988,-$D998,$D998)+$E998>BT$5,IFERROR(((OFFSET($G987,-$D998,$D998)-SUM($G998:BT998))*OFFSET($G994, -$D998, $D998)/(OFFSET($G988,-$D998,$D998))),0),OFFSET($G987,-$D998,$D998)-SUM($G998:BT998)))*IF(OFFSET($G988,-$D998,$D998)+$E998-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1015)","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1029)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>K$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:J1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>J$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:J1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:J1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>L$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:K1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>K$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:K1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:K1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>M$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:L1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>L$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:L1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:L1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>N$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:M1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>M$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:M1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:M1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>O$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:N1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>N$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:N1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:N1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>P$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:O1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>O$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:O1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:O1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>Q$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:P1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>P$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:P1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:P1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>R$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Q1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>Q$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Q1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Q1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>S$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:R1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>R$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:R1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:R1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>T$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:S1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>S$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:S1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:S1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>U$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:T1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>T$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:T1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:T1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>V$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:U1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>U$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:U1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:U1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>W$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:V1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>V$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:V1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:V1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>X$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:W1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>W$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:W1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:W1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>Y$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:X1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>X$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:X1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:X1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>Z$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Y1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>Y$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Y1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Y1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AA$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Z1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>Z$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Z1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:Z1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AB$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AA1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AA$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AA1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AA1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AC$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AB1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AB$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AB1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AB1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AD$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AC1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AC$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AC1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AC1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AE$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AD1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AD$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AD1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AD1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AF$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AE1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AE$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AE1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AE1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AG$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AF1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AF$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AF1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AF1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AH$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AG1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AG$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AG1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AG1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AI$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AH1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AH$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AH1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AH1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AJ$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AI1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AI$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AI1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AI1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AK$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AJ1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AJ$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AJ1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AJ1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AL$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AK1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AK$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AK1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AK1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AM$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AL1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AL$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AL1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AL1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AN$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AM1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AM$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AM1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AM1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AO$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AN1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AN$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AN1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AN1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AP$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AO1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AO$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AO1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AO1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AQ$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AP1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AP$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AP1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AP1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AR$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AQ1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AQ$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AQ1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AQ1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AS$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AR1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AR$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AR1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AR1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AT$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AS1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AS$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AS1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AS1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AU$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AT1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AT$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AT1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AT1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AV$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AU1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AU$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AU1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AU1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AW$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AV1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AV$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AV1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AV1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AX$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AW1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AW$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AW1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AW1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AY$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AX1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AX$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AX1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AX1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>AZ$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AY1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AY$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AY1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AY1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BA$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AZ1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>AZ$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AZ1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:AZ1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BB$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BA1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BA$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BA1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BA1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BC$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BB1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BB$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BB1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BB1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BD$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BC1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BC$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BC1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BC1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BE$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BD1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BD$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BD1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BD1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BF$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BE1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BE$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BE1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BE1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BG$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BF1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BF$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BF1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BF1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BH$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BG1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BG$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BG1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BG1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BI$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BH1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BH$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BH1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BH1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BJ$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BI1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BI$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BI1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BI1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BK$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BJ1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BJ$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BJ1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BJ1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BL$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BK1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BK$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BK1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BK1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BM$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BL1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BL$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BL1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BL1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BN$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BM1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BM$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BM1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BM1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BO$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BN1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BN$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BN1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BN1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BP$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BO1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BO$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BO1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BO1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BQ$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BP1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BP$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BP1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BP1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BR$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BQ1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BQ$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BQ1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BQ1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BS$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BR1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BR$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BR1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BR1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BT$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BS1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BS$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BS1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BS1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1019, -$D1029, $D1029)=\"n/a\",0,IF(OFFSET($G1026, -$D1029, $D1029)=\"SL\",\nIF(OFFSET($G1019,-$D1029,$D1029)+$E1029>BU$5,IFERROR((OFFSET($G1018,-$D1029,$D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BT1029))*IF(OFFSET($G1019,-$D1029,$D1029)+$E1029-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1020,-$D1029,$D1029)+$E1029>BT$5,IFERROR(((OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BT1029))*OFFSET($G1025, -$D1029, $D1029)/(OFFSET($G1019,-$D1029,$D1029))),0),OFFSET($G1018,-$D1029,$D1029)-SUM($G1029:BT1029))*IF(OFFSET($G1020,-$D1029,$D1029)+$E1029-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1027)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>I$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:H1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>H$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:H1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:H1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>J$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:I1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>I$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:I1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:I1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>K$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:J1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>J$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:J1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:J1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>L$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:K1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>K$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:K1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:K1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>M$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:L1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>L$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:L1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:L1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>N$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:M1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>M$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:M1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:M1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>O$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:N1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>N$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:N1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:N1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>P$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:O1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>O$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:O1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:O1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>Q$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:P1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>P$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:P1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:P1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>R$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Q1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>Q$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Q1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Q1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>S$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:R1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>R$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:R1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:R1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>T$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:S1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>S$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:S1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:S1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>U$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:T1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>T$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:T1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:T1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>V$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:U1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>U$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:U1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:U1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>W$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:V1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>V$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:V1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:V1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>X$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:W1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>W$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:W1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:W1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>Y$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:X1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>X$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:X1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:X1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>Z$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Y1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>Y$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Y1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Y1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AA$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Z1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>Z$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Z1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:Z1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AB$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AA1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AA$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AA1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AA1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AC$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AB1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AB$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AB1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AB1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AD$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AC1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AC$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AC1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AC1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AE$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AD1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AD$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AD1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AD1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AF$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AE1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AE$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AE1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AE1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AG$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AF1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AF$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AF1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AF1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AH$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AG1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AG$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AG1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AG1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AI$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AH1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AH$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AH1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AH1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AJ$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AI1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AI$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AI1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AI1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AK$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AJ1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AJ$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AJ1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AJ1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AL$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AK1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AK$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AK1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AK1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AM$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AL1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AL$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AL1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AL1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AN$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AM1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AM$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AM1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AM1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AO$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AN1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AN$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AN1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AN1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AP$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AO1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AO$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AO1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AO1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AQ$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AP1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AP$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AP1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AP1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AR$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AQ1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AQ$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AQ1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AQ1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AS$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AR1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AR$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AR1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AR1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AT$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AS1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AS$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AS1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AS1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AU$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AT1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AT$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AT1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AT1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AV$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AU1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AU$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AU1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AU1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AW$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AV1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AV$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AV1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AV1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AX$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AW1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AW$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AW1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AW1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AY$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AX1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AX$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AX1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AX1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>AZ$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AY1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AY$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AY1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AY1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BA$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AZ1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>AZ$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AZ1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:AZ1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BB$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BA1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BA$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BA1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BA1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BC$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BB1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BB$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BB1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BB1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BD$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BC1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BC$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BC1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BC1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BE$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BD1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BD$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BD1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BD1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BF$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BE1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BE$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BE1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BE1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BG$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BF1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BF$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BF1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BF1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BH$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BG1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BG$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BG1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BG1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BI$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BH1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BH$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BH1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BH1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BJ$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BI1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BI$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BI1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BI1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BK$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BJ1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BJ$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BJ1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BJ1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BL$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BK1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BK$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BK1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BK1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BM$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BL1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BL$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BL1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BL1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BN$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BM1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BM$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BM1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BM1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BO$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BN1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BN$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BN1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BN1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BP$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BO1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BO$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BO1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BO1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BQ$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BP1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BP$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BP1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BP1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BR$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BQ1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BQ$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BQ1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BQ1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BS$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BR1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BR$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BR1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BR1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BT$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BS1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BS$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BS1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BS1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1020, -$D1026, $D1027)=\"n/a\", 0, IF(OFFSET($G1023, -$D1026, $D1027)=\"SL\",\nIF(OFFSET($G1020, -$D1026, $D1027)+$E1027>BU$5, IFERROR((OFFSET($G1019, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))), 0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BT1034))*IF(OFFSET($G1020, -$D1026, $D1027)+$E1027-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1021, -$D1026, $D1027)+$E1027>BT$5, IFERROR(((OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BT1034))*OFFSET($G1022, -$D1026, $D1027)/(OFFSET($G1020, -$D1026, $D1027))),0), OFFSET($G1019, -$D1026, $D1027)-SUM($G1034:BT1034))*IF(OFFSET($G1021, -$D1026, $D1027)+$E1027-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1043)=0, G1045, INDEX('TAB input'!H$233:H$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1043)=0, H1045, INDEX('TAB input'!I$233:I$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1043)=0, I1045, INDEX('TAB input'!J$233:J$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1043)=0, J1045, INDEX('TAB input'!K$233:K$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1043)=0, K1045, INDEX('TAB input'!L$233:L$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1043)=0, L1045, INDEX('TAB input'!M$233:M$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1043)=0, M1045, INDEX('TAB input'!N$233:N$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1043)=0, N1045, INDEX('TAB input'!O$233:O$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1043)=0, O1045, INDEX('TAB input'!P$233:P$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1043)=0, P1045, INDEX('TAB input'!Q$233:Q$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1043)=0, Q1045, INDEX('TAB input'!R$233:R$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1043)=0, R1045, INDEX('TAB input'!S$233:S$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1043)=0, S1045, INDEX('TAB input'!T$233:T$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1043)=0, T1045, INDEX('TAB input'!U$233:U$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1043)=0, U1045, INDEX('TAB input'!V$233:V$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1043)=0, V1045, INDEX('TAB input'!W$233:W$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1043)=0, W1045, INDEX('TAB input'!X$233:X$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1043)=0, X1045, INDEX('TAB input'!Y$233:Y$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1043)=0, Y1045, INDEX('TAB input'!Z$233:Z$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1043)=0, Z1045, INDEX('TAB input'!AA$233:AA$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1043)=0, AA1045, INDEX('TAB input'!AB$233:AB$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1043)=0, AB1045, INDEX('TAB input'!AC$233:AC$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1043)=0, AC1045, INDEX('TAB input'!AD$233:AD$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1043)=0, AD1045, INDEX('TAB input'!AE$233:AE$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1043)=0, AE1045, INDEX('TAB input'!AF$233:AF$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1043)=0, AF1045, INDEX('TAB input'!AG$233:AG$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1043)=0, AG1045, INDEX('TAB input'!AH$233:AH$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1043)=0, AH1045, INDEX('TAB input'!AI$233:AI$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1043)=0, AI1045, INDEX('TAB input'!AJ$233:AJ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1043)=0, AJ1045, INDEX('TAB input'!AK$233:AK$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1043)=0, AK1045, INDEX('TAB input'!AL$233:AL$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1043)=0, AL1045, INDEX('TAB input'!AM$233:AM$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1043)=0, AM1045, INDEX('TAB input'!AN$233:AN$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1043)=0, AN1045, INDEX('TAB input'!AO$233:AO$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1043)=0, AO1045, INDEX('TAB input'!AP$233:AP$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1043)=0, AP1045, INDEX('TAB input'!AQ$233:AQ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1043)=0, AQ1045, INDEX('TAB input'!AR$233:AR$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1043)=0, AR1045, INDEX('TAB input'!AS$233:AS$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1043)=0, AS1045, INDEX('TAB input'!AT$233:AT$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1043)=0, AT1045, INDEX('TAB input'!AU$233:AU$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1043)=0, AU1045, INDEX('TAB input'!AV$233:AV$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1043)=0, AV1045, INDEX('TAB input'!AW$233:AW$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1043)=0, AW1045, INDEX('TAB input'!AX$233:AX$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1043)=0, AX1045, INDEX('TAB input'!AY$233:AY$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1043)=0, AY1045, INDEX('TAB input'!AZ$233:AZ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1043)=0, AZ1045, INDEX('TAB input'!BA$233:BA$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1043)=0, BA1045, INDEX('TAB input'!BB$233:BB$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1043)=0, BB1045, INDEX('TAB input'!BC$233:BC$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1043)=0, BC1045, INDEX('TAB input'!BD$233:BD$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1043)=0, BD1045, INDEX('TAB input'!BE$233:BE$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1043)=0, BE1045, INDEX('TAB input'!BF$233:BF$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1043)=0, BF1045, INDEX('TAB input'!BG$233:BG$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1043)=0, BG1045, INDEX('TAB input'!BH$233:BH$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1043)=0, BH1045, INDEX('TAB input'!BI$233:BI$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1043)=0, BI1045, INDEX('TAB input'!BJ$233:BJ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1043)=0, BJ1045, INDEX('TAB input'!BK$233:BK$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1043)=0, BK1045, INDEX('TAB input'!BL$233:BL$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1043)=0, BL1045, INDEX('TAB input'!BM$233:BM$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1043)=0, BM1045, INDEX('TAB input'!BN$233:BN$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1043)=0, BN1045, INDEX('TAB input'!BO$233:BO$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1043)=0, BO1045, INDEX('TAB input'!BP$233:BP$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1043)=0, BP1045, INDEX('TAB input'!BQ$233:BQ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1043)=0, BQ1045, INDEX('TAB input'!BR$233:BR$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1043)=0, BR1045, INDEX('TAB input'!BS$233:BS$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1043)=0, BS1045, INDEX('TAB input'!BT$233:BT$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1043)=0, BT1045, INDEX('TAB input'!BU$233:BU$282, $E1043))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1058)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>L$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:K1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>K$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:K1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:K1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>M$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:L1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>L$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:L1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:L1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>N$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:M1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>M$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:M1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:M1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>O$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:N1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>N$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:N1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:N1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>P$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:O1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>O$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:O1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:O1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>Q$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:P1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>P$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:P1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:P1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>R$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Q1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>Q$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Q1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Q1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>S$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:R1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>R$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:R1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:R1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>T$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:S1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>S$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:S1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:S1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>U$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:T1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>T$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:T1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:T1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>V$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:U1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>U$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:U1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:U1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>W$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:V1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>V$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:V1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:V1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>X$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:W1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>W$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:W1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:W1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>Y$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:X1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>X$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:X1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:X1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>Z$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Y1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>Y$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Y1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Y1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AA$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Z1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>Z$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Z1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:Z1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AB$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AA1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AA$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AA1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AA1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AC$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AB1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AB$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AB1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AB1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AD$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AC1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AC$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AC1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AC1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AE$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AD1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AD$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AD1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AD1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AF$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AE1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AE$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AE1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AE1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AG$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AF1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AF$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AF1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AF1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AH$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AG1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AG$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AG1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AG1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AI$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AH1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AH$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AH1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AH1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AJ$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AI1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AI$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AI1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AI1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AK$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AJ1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AJ$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AJ1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AJ1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AL$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AK1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AK$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AK1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AK1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AM$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AL1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AL$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AL1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AL1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AN$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AM1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AM$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AM1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AM1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AO$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AN1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AN$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AN1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AN1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AP$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AO1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AO$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AO1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AO1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AQ$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AP1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AP$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AP1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AP1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AR$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AQ1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AQ$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AQ1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AQ1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AS$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AR1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AR$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AR1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AR1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AT$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AS1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AS$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AS1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AS1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AU$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AT1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AT$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AT1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AT1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AV$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AU1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AU$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AU1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AU1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AW$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AV1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AV$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AV1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AV1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AX$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AW1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AW$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AW1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AW1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AY$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AX1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AX$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AX1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AX1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>AZ$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AY1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AY$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AY1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AY1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BA$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AZ1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>AZ$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AZ1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:AZ1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BB$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BA1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BA$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BA1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BA1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BC$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BB1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BB$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BB1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BB1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BD$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BC1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BC$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BC1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BC1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BE$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BD1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BD$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BD1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BD1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BF$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BE1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BE$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BE1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BE1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BG$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BF1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BF$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BF1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BF1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BH$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BG1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BG$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BG1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BG1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BI$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BH1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BH$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BH1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BH1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BJ$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BI1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BI$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BI1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BI1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BK$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BJ1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BJ$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BJ1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BJ1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BL$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BK1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BK$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BK1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BK1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BM$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BL1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BL$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BL1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BL1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BN$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BM1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BM$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BM1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BM1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BO$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BN1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BN$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BN1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BN1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BP$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BO1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BO$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BO1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BO1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BQ$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BP1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BP$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BP1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BP1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BR$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BQ1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BQ$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BQ1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BQ1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BS$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BR1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BR$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BR1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BR1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BT$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BS1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BS$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BS1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BS1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1051, -$D1057, $D1058)=\"n/a\", 0, IF(OFFSET($G1054, -$D1057, $D1058)=\"SL\",\nIF(OFFSET($G1051, -$D1057, $D1058)+$E1058>BU$5, IFERROR((OFFSET($G1050, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))), 0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BT1065))*IF(OFFSET($G1051, -$D1057, $D1058)+$E1058-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1052, -$D1057, $D1058)+$E1058>BT$5, IFERROR(((OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BT1065))*OFFSET($G1053, -$D1057, $D1058)/(OFFSET($G1051, -$D1057, $D1058))),0), OFFSET($G1050, -$D1057, $D1058)-SUM($G1065:BT1065))*IF(OFFSET($G1052, -$D1057, $D1058)+$E1058-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1071)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1084)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>J$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:I1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>I$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:I1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:I1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>K$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:J1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>J$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:J1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:J1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>L$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:K1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>K$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:K1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:K1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>M$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:L1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>L$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:L1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:L1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>N$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:M1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>M$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:M1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:M1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>O$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:N1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>N$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:N1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:N1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>P$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:O1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>O$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:O1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:O1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>Q$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:P1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>P$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:P1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:P1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>R$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Q1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>Q$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Q1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Q1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>S$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:R1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>R$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:R1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:R1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>T$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:S1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>S$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:S1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:S1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>U$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:T1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>T$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:T1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:T1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>V$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:U1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>U$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:U1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:U1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>W$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:V1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>V$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:V1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:V1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>X$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:W1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>W$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:W1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:W1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>Y$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:X1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>X$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:X1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:X1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>Z$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Y1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>Y$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Y1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Y1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AA$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Z1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>Z$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Z1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:Z1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AB$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AA1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AA$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AA1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AA1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AC$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AB1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AB$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AB1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AB1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AD$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AC1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AC$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AC1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AC1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AE$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AD1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AD$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AD1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AD1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AF$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AE1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AE$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AE1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AE1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AG$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AF1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AF$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AF1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AF1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AH$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AG1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AG$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AG1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AG1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AI$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AH1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AH$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AH1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AH1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AJ$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AI1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AI$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AI1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AI1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AK$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AJ1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AJ$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AJ1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AJ1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AL$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AK1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AK$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AK1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AK1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AM$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AL1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AL$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AL1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AL1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AN$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AM1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AM$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AM1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AM1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AO$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AN1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AN$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AN1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AN1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AP$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AO1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AO$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AO1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AO1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AQ$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AP1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AP$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AP1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AP1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AR$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AQ1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AQ$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AQ1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AQ1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AS$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AR1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AR$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AR1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AR1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AT$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AS1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AS$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AS1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AS1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AU$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AT1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AT$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AT1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AT1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AV$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AU1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AU$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AU1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AU1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AW$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AV1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AV$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AV1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AV1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AX$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AW1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AW$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AW1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AW1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AY$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AX1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AX$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AX1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AX1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>AZ$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AY1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AY$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AY1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AY1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BA$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AZ1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>AZ$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AZ1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:AZ1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BB$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BA1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BA$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BA1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BA1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BC$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BB1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BB$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BB1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BB1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BD$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BC1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BC$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BC1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BC1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BE$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BD1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BD$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BD1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BD1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BF$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BE1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BE$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BE1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BE1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BG$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BF1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BF$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BF1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BF1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BH$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BG1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BG$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BG1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BG1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BI$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BH1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BH$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BH1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BH1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BJ$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BI1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BI$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BI1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BI1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BK$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BJ1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BJ$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BJ1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BJ1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BL$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BK1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BK$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BK1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BK1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BM$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BL1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BL$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BL1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BL1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BN$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BM1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BM$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BM1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BM1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BO$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BN1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BN$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BN1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BN1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BP$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BO1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BO$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BO1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BO1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BQ$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BP1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BP$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BP1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BP1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BR$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BQ1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BQ$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BQ1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BQ1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BS$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BR1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BR$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BR1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BR1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BT$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BS1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BS$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BS1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BS1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1077, -$D1083, $D1084)=\"n/a\", 0, IF(OFFSET($G1080, -$D1083, $D1084)=\"SL\",\nIF(OFFSET($G1077, -$D1083, $D1084)+$E1084>BU$5, IFERROR((OFFSET($G1076, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))), 0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BT1091))*IF(OFFSET($G1077, -$D1083, $D1084)+$E1084-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1078, -$D1083, $D1084)+$E1084>BT$5, IFERROR(((OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BT1091))*OFFSET($G1079, -$D1083, $D1084)/(OFFSET($G1077, -$D1083, $D1084))),0), OFFSET($G1076, -$D1083, $D1084)-SUM($G1091:BT1091))*IF(OFFSET($G1078, -$D1083, $D1084)+$E1084-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1099)","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1099)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1099)=\"\", G1107, INDEX('TAB input'!H$446:H$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1099)=\"\", H1107, INDEX('TAB input'!I$446:I$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1099)=\"\", I1107, INDEX('TAB input'!J$446:J$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1099)=\"\", J1107, INDEX('TAB input'!K$446:K$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1099)=\"\", K1107, INDEX('TAB input'!L$446:L$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1099)=\"\", L1107, INDEX('TAB input'!M$446:M$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1099)=\"\", M1107, INDEX('TAB input'!N$446:N$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1099)=\"\", N1107, INDEX('TAB input'!O$446:O$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1099)=\"\", O1107, INDEX('TAB input'!P$446:P$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1099)=\"\", P1107, INDEX('TAB input'!Q$446:Q$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1099)=\"\", Q1107, INDEX('TAB input'!R$446:R$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1099)=\"\", R1107, INDEX('TAB input'!S$446:S$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1099)=\"\", S1107, INDEX('TAB input'!T$446:T$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1099)=\"\", T1107, INDEX('TAB input'!U$446:U$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1099)=\"\", U1107, INDEX('TAB input'!V$446:V$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1099)=\"\", V1107, INDEX('TAB input'!W$446:W$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1099)=\"\", W1107, INDEX('TAB input'!X$446:X$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1099)=\"\", X1107, INDEX('TAB input'!Y$446:Y$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1099)=\"\", Y1107, INDEX('TAB input'!Z$446:Z$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1099)=\"\", Z1107, INDEX('TAB input'!AA$446:AA$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1099)=\"\", AA1107, INDEX('TAB input'!AB$446:AB$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1099)=\"\", AB1107, INDEX('TAB input'!AC$446:AC$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1099)=\"\", AC1107, INDEX('TAB input'!AD$446:AD$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1099)=\"\", AD1107, INDEX('TAB input'!AE$446:AE$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1099)=\"\", AE1107, INDEX('TAB input'!AF$446:AF$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1099)=\"\", AF1107, INDEX('TAB input'!AG$446:AG$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1099)=\"\", AG1107, INDEX('TAB input'!AH$446:AH$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1099)=\"\", AH1107, INDEX('TAB input'!AI$446:AI$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1099)=\"\", AI1107, INDEX('TAB input'!AJ$446:AJ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1099)=\"\", AJ1107, INDEX('TAB input'!AK$446:AK$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1099)=\"\", AK1107, INDEX('TAB input'!AL$446:AL$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1099)=\"\", AL1107, INDEX('TAB input'!AM$446:AM$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1099)=\"\", AM1107, INDEX('TAB input'!AN$446:AN$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1099)=\"\", AN1107, INDEX('TAB input'!AO$446:AO$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1099)=\"\", AO1107, INDEX('TAB input'!AP$446:AP$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1099)=\"\", AP1107, INDEX('TAB input'!AQ$446:AQ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1099)=\"\", AQ1107, INDEX('TAB input'!AR$446:AR$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1099)=\"\", AR1107, INDEX('TAB input'!AS$446:AS$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1099)=\"\", AS1107, INDEX('TAB input'!AT$446:AT$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1099)=\"\", AT1107, INDEX('TAB input'!AU$446:AU$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1099)=\"\", AU1107, INDEX('TAB input'!AV$446:AV$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1099)=\"\", AV1107, INDEX('TAB input'!AW$446:AW$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1099)=\"\", AW1107, INDEX('TAB input'!AX$446:AX$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1099)=\"\", AX1107, INDEX('TAB input'!AY$446:AY$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1099)=\"\", AY1107, INDEX('TAB input'!AZ$446:AZ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1099)=\"\", AZ1107, INDEX('TAB input'!BA$446:BA$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1099)=\"\", BA1107, INDEX('TAB input'!BB$446:BB$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1099)=\"\", BB1107, INDEX('TAB input'!BC$446:BC$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1099)=\"\", BC1107, INDEX('TAB input'!BD$446:BD$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1099)=\"\", BD1107, INDEX('TAB input'!BE$446:BE$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1099)=\"\", BE1107, INDEX('TAB input'!BF$446:BF$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1099)=\"\", BF1107, INDEX('TAB input'!BG$446:BG$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1099)=\"\", BG1107, INDEX('TAB input'!BH$446:BH$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1099)=\"\", BH1107, INDEX('TAB input'!BI$446:BI$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1099)=\"\", BI1107, INDEX('TAB input'!BJ$446:BJ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1099)=\"\", BJ1107, INDEX('TAB input'!BK$446:BK$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1099)=\"\", BK1107, INDEX('TAB input'!BL$446:BL$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1099)=\"\", BL1107, INDEX('TAB input'!BM$446:BM$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1099)=\"\", BM1107, INDEX('TAB input'!BN$446:BN$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1099)=\"\", BN1107, INDEX('TAB input'!BO$446:BO$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1099)=\"\", BO1107, INDEX('TAB input'!BP$446:BP$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1099)=\"\", BP1107, INDEX('TAB input'!BQ$446:BQ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1099)=\"\", BQ1107, INDEX('TAB input'!BR$446:BR$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1099)=\"\", BR1107, INDEX('TAB input'!BS$446:BS$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1099)=\"\", BS1107, INDEX('TAB input'!BT$446:BT$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1099)=\"\", BT1107, INDEX('TAB input'!BU$446:BU$495, $E1099))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1115)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>M$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:L1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>L$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:L1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:L1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>N$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:M1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>M$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:M1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:M1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>O$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:N1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>N$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:N1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:N1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>P$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:O1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>O$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:O1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:O1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>Q$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:P1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>P$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:P1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:P1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>R$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Q1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>Q$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Q1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Q1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>S$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:R1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>R$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:R1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:R1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>T$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:S1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>S$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:S1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:S1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>U$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:T1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>T$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:T1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:T1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>V$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:U1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>U$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:U1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:U1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>W$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:V1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>V$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:V1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:V1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>X$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:W1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>W$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:W1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:W1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>Y$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:X1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>X$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:X1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:X1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>Z$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Y1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>Y$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Y1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Y1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AA$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Z1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>Z$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Z1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:Z1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AB$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AA1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AA$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AA1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AA1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AC$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AB1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AB$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AB1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AB1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AD$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AC1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AC$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AC1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AC1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AE$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AD1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AD$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AD1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AD1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AF$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AE1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AE$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AE1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AE1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AG$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AF1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AF$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AF1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AF1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AH$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AG1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AG$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AG1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AG1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AI$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AH1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AH$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AH1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AH1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AJ$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AI1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AI$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AI1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AI1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AK$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AJ1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AJ$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AJ1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AJ1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AL$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AK1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AK$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AK1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AK1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AM$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AL1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AL$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AL1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AL1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AN$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AM1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AM$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AM1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AM1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AO$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AN1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AN$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AN1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AN1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AP$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AO1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AO$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AO1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AO1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AQ$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AP1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AP$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AP1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AP1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AR$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AQ1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AQ$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AQ1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AQ1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AS$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AR1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AR$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AR1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AR1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AT$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AS1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AS$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AS1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AS1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AU$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AT1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AT$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AT1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AT1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AV$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AU1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AU$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AU1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AU1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AW$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AV1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AV$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AV1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AV1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AX$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AW1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AW$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AW1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AW1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AY$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AX1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AX$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AX1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AX1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>AZ$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AY1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AY$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AY1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AY1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BA$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AZ1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>AZ$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AZ1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:AZ1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BB$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BA1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BA$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BA1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BA1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BC$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BB1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BB$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BB1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BB1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BD$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BC1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BC$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BC1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BC1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BE$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BD1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BD$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BD1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BD1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BF$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BE1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BE$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BE1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BE1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BG$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BF1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BF$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BF1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BF1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BH$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BG1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BG$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BG1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BG1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BI$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BH1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BH$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BH1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BH1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BJ$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BI1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BI$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BI1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BI1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BK$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BJ1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BJ$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BJ1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BJ1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BL$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BK1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BK$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BK1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BK1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BM$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BL1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BL$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BL1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BL1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BN$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BM1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BM$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BM1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BM1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BO$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BN1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BN$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BN1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BN1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BP$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BO1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BO$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BO1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BO1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BQ$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BP1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BP$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BP1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BP1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BR$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BQ1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BQ$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BQ1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BQ1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BS$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BR1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BR$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BR1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BR1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BT$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BS1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BS$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BS1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BS1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1108, -$D1114, $D1115)=\"n/a\", 0, IF(OFFSET($G1111, -$D1114, $D1115)=\"SL\",\nIF(OFFSET($G1108, -$D1114, $D1115)+$E1115>BU$5, IFERROR((OFFSET($G1107, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))), 0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BT1122))*IF(OFFSET($G1108, -$D1114, $D1115)+$E1115-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1109, -$D1114, $D1115)+$E1115>BT$5, IFERROR(((OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BT1122))*OFFSET($G1110, -$D1114, $D1115)/(OFFSET($G1108, -$D1114, $D1115))),0), OFFSET($G1107, -$D1114, $D1115)-SUM($G1122:BT1122))*IF(OFFSET($G1109, -$D1114, $D1115)+$E1115-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1127)","v":0}]
[null,null,null,{"$f":"ROUNDUP(E1138, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>H$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:G1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>G$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:G1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:G1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>I$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:H1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>H$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:H1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:H1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>J$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:I1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>I$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:I1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:I1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>K$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:J1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>J$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:J1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:J1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>L$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:K1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>K$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:K1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:K1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>M$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:L1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>L$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:L1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:L1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>N$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:M1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>M$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:M1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:M1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>O$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:N1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>N$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:N1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:N1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>P$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:O1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>O$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:O1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:O1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>Q$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:P1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>P$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:P1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:P1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>R$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Q1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>Q$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Q1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Q1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>S$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:R1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>R$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:R1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:R1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>T$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:S1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>S$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:S1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:S1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>U$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:T1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>T$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:T1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:T1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>V$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:U1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>U$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:U1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:U1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>W$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:V1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>V$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:V1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:V1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>X$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:W1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>W$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:W1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:W1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>Y$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:X1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>X$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:X1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:X1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>Z$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Y1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>Y$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Y1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Y1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AA$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Z1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>Z$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Z1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:Z1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AB$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AA1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AA$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AA1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AA1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AC$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AB1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AB$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AB1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AB1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AD$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AC1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AC$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AC1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AC1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AE$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AD1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AD$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AD1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AD1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AF$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AE1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AE$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AE1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AE1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AG$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AF1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AF$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AF1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AF1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AH$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AG1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AG$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AG1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AG1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AI$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AH1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AH$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AH1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AH1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AJ$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AI1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AI$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AI1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AI1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AK$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AJ1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AJ$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AJ1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AJ1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AL$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AK1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AK$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AK1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AK1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AM$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AL1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AL$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AL1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AL1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AN$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AM1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AM$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AM1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AM1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AO$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AN1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AN$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AN1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AN1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AP$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AO1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AO$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AO1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AO1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AQ$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AP1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AP$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AP1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AP1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AR$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AQ1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AQ$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AQ1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AQ1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AS$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AR1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AR$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AR1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AR1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AT$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AS1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AS$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AS1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AS1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AU$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AT1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AT$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AT1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AT1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AV$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AU1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AU$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AU1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AU1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AW$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AV1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AV$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AV1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AV1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AX$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AW1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AW$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AW1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AW1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AY$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AX1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AX$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AX1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AX1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AZ$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AY1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AY$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AY1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AY1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BA$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AZ1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>AZ$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AZ1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:AZ1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BB$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BA1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BA$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BA1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BA1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BC$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BB1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BB$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BB1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BB1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BD$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BC1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BC$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BC1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BC1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BE$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BD1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BD$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BD1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BD1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BF$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BE1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BE$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BE1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BE1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BG$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BF1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BF$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BF1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BF1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BH$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BG1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BG$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BG1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BG1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BI$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BH1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BH$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BH1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BH1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BJ$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BI1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BI$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BI1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BI1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BK$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BJ1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BJ$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BJ1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BJ1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BL$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BK1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BK$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BK1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BK1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BM$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BL1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BL$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BL1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BL1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BN$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BM1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BM$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BM1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BM1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BO$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BN1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BN$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BN1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BN1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BP$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BO1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BO$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BO1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BO1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BQ$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BP1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BP$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BP1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BP1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BR$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BQ1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BQ$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BQ1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BQ1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BS$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BR1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BR$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BR1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BR1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BT$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BS1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BS$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BS1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BS1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1128, -$D1138, $D1138)=\"n/a\",0,IF(OFFSET($G1135, -$D1138, $D1138)=\"SL\",\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BU$5,IFERROR((OFFSET($G1127,-$D1138,$D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BT1138)),\nIF(OFFSET($G1128,-$D1138,$D1138)+$E1138>BT$5,IFERROR(((OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BT1138))*OFFSET($G1134, -$D1138, $D1138)/(OFFSET($G1128,-$D1138,$D1138))),0),OFFSET($G1127,-$D1138,$D1138)-SUM($G1138:BT1138)))*IF(OFFSET($G1128,-$D1138,$D1138)+$E1138-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1155","v":"Asset class 42"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1155, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1169)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>K$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:J1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>J$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:J1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:J1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>L$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:K1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>K$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:K1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:K1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>M$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:L1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>L$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:L1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:L1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>N$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:M1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>M$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:M1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:M1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>O$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:N1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>N$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:N1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:N1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>P$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:O1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>O$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:O1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:O1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>Q$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:P1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>P$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:P1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:P1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>R$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Q1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>Q$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Q1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Q1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>S$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:R1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>R$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:R1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:R1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>T$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:S1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>S$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:S1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:S1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>U$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:T1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>T$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:T1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:T1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>V$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:U1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>U$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:U1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:U1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>W$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:V1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>V$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:V1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:V1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>X$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:W1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>W$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:W1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:W1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>Y$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:X1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>X$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:X1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:X1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>Z$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Y1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>Y$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Y1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Y1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AA$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Z1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>Z$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Z1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:Z1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AB$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AA1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AA$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AA1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AA1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AC$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AB1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AB$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AB1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AB1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AD$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AC1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AC$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AC1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AC1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AE$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AD1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AD$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AD1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AD1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AF$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AE1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AE$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AE1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AE1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AG$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AF1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AF$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AF1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AF1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AH$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AG1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AG$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AG1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AG1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AI$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AH1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AH$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AH1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AH1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AJ$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AI1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AI$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AI1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AI1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AK$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AJ1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AJ$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AJ1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AJ1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AL$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AK1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AK$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AK1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AK1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AM$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AL1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AL$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AL1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AL1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AN$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AM1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AM$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AM1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AM1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AO$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AN1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AN$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AN1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AN1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AP$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AO1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AO$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AO1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AO1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AQ$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AP1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AP$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AP1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AP1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AR$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AQ1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AQ$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AQ1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AQ1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AS$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AR1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AR$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AR1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AR1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AT$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AS1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AS$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AS1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AS1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AU$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AT1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AT$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AT1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AT1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AV$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AU1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AU$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AU1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AU1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AW$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AV1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AV$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AV1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AV1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AX$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AW1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AW$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AW1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AW1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AY$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AX1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AX$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AX1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AX1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>AZ$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AY1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AY$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AY1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AY1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BA$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AZ1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>AZ$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AZ1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:AZ1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BB$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BA1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BA$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BA1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BA1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BC$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BB1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BB$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BB1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BB1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BD$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BC1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BC$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BC1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BC1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BE$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BD1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BD$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BD1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BD1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BF$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BE1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BE$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BE1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BE1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BG$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BF1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BF$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BF1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BF1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BH$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BG1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BG$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BG1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BG1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BI$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BH1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BH$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BH1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BH1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BJ$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BI1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BI$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BI1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BI1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BK$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BJ1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BJ$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BJ1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BJ1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BL$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BK1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BK$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BK1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BK1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BM$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BL1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BL$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BL1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BL1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BN$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BM1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BM$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BM1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BM1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BO$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BN1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BN$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BN1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BN1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BP$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BO1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BO$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BO1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BO1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BQ$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BP1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BP$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BP1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BP1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BR$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BQ1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BQ$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BQ1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BQ1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BS$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BR1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BR$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BR1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BR1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BT$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BS1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BS$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BS1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BS1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1159, -$D1169, $D1169)=\"n/a\",0,IF(OFFSET($G1166, -$D1169, $D1169)=\"SL\",\nIF(OFFSET($G1159,-$D1169,$D1169)+$E1169>BU$5,IFERROR((OFFSET($G1158,-$D1169,$D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BT1169))*IF(OFFSET($G1159,-$D1169,$D1169)+$E1169-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1160,-$D1169,$D1169)+$E1169>BT$5,IFERROR(((OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BT1169))*OFFSET($G1165, -$D1169, $D1169)/(OFFSET($G1159,-$D1169,$D1169))),0),OFFSET($G1158,-$D1169,$D1169)-SUM($G1169:BT1169))*IF(OFFSET($G1160,-$D1169,$D1169)+$E1169-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"F1154&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H1166:H1179)+H1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1166:AN1179)+AN1158","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,{"$f":"SUM(BT1166:BT1179)+BT1158","v":0},{"$f":"SUM(BU1166:BU1179)+BU1158","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1183)=0, G1185, INDEX('TAB input'!H$233:H$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1183)=0, H1185, INDEX('TAB input'!I$233:I$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1183)=0, I1185, INDEX('TAB input'!J$233:J$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1183)=0, J1185, INDEX('TAB input'!K$233:K$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1183)=0, K1185, INDEX('TAB input'!L$233:L$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1183)=0, L1185, INDEX('TAB input'!M$233:M$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1183)=0, M1185, INDEX('TAB input'!N$233:N$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1183)=0, N1185, INDEX('TAB input'!O$233:O$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1183)=0, O1185, INDEX('TAB input'!P$233:P$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1183)=0, P1185, INDEX('TAB input'!Q$233:Q$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1183)=0, Q1185, INDEX('TAB input'!R$233:R$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1183)=0, R1185, INDEX('TAB input'!S$233:S$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1183)=0, S1185, INDEX('TAB input'!T$233:T$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1183)=0, T1185, INDEX('TAB input'!U$233:U$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1183)=0, U1185, INDEX('TAB input'!V$233:V$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1183)=0, V1185, INDEX('TAB input'!W$233:W$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1183)=0, W1185, INDEX('TAB input'!X$233:X$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1183)=0, X1185, INDEX('TAB input'!Y$233:Y$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1183)=0, Y1185, INDEX('TAB input'!Z$233:Z$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1183)=0, Z1185, INDEX('TAB input'!AA$233:AA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1183)=0, AA1185, INDEX('TAB input'!AB$233:AB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1183)=0, AB1185, INDEX('TAB input'!AC$233:AC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1183)=0, AC1185, INDEX('TAB input'!AD$233:AD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1183)=0, AD1185, INDEX('TAB input'!AE$233:AE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1183)=0, AE1185, INDEX('TAB input'!AF$233:AF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1183)=0, AF1185, INDEX('TAB input'!AG$233:AG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1183)=0, AG1185, INDEX('TAB input'!AH$233:AH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1183)=0, AH1185, INDEX('TAB input'!AI$233:AI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1183)=0, AI1185, INDEX('TAB input'!AJ$233:AJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1183)=0, AJ1185, INDEX('TAB input'!AK$233:AK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1183)=0, AK1185, INDEX('TAB input'!AL$233:AL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1183)=0, AL1185, INDEX('TAB input'!AM$233:AM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1183)=0, AM1185, INDEX('TAB input'!AN$233:AN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1183)=0, AN1185, INDEX('TAB input'!AO$233:AO$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1183)=0, AO1185, INDEX('TAB input'!AP$233:AP$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1183)=0, AP1185, INDEX('TAB input'!AQ$233:AQ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1183)=0, AQ1185, INDEX('TAB input'!AR$233:AR$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1183)=0, AR1185, INDEX('TAB input'!AS$233:AS$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1183)=0, AS1185, INDEX('TAB input'!AT$233:AT$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1183)=0, AT1185, INDEX('TAB input'!AU$233:AU$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1183)=0, AU1185, INDEX('TAB input'!AV$233:AV$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1183)=0, AV1185, INDEX('TAB input'!AW$233:AW$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1183)=0, AW1185, INDEX('TAB input'!AX$233:AX$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1183)=0, AX1185, INDEX('TAB input'!AY$233:AY$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1183)=0, AY1185, INDEX('TAB input'!AZ$233:AZ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1183)=0, AZ1185, INDEX('TAB input'!BA$233:BA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1183)=0, BA1185, INDEX('TAB input'!BB$233:BB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1183)=0, BB1185, INDEX('TAB input'!BC$233:BC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1183)=0, BC1185, INDEX('TAB input'!BD$233:BD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1183)=0, BD1185, INDEX('TAB input'!BE$233:BE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1183)=0, BE1185, INDEX('TAB input'!BF$233:BF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1183)=0, BF1185, INDEX('TAB input'!BG$233:BG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1183)=0, BG1185, INDEX('TAB input'!BH$233:BH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1183)=0, BH1185, INDEX('TAB input'!BI$233:BI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1183)=0, BI1185, INDEX('TAB input'!BJ$233:BJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1183)=0, BJ1185, INDEX('TAB input'!BK$233:BK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1183)=0, BK1185, INDEX('TAB input'!BL$233:BL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1183)=0, BL1185, INDEX('TAB input'!BM$233:BM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1183)=0, BM1185, INDEX('TAB input'!BN$233:BN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1183)=0, BN1185, INDEX('TAB input'!BO$233:BO$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1183)=0, BO1185, INDEX('TAB input'!BP$233:BP$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1183)=0, BP1185, INDEX('TAB input'!BQ$233:BQ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1183)=0, BQ1185, INDEX('TAB input'!BR$233:BR$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1183)=0, BR1185, INDEX('TAB input'!BS$233:BS$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1183)=0, BS1185, INDEX('TAB input'!BT$233:BT$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1183)=0, BT1185, INDEX('TAB input'!BU$233:BU$282, $E1183))","v":0}]
[]
[null,null,null,null,{"$f":"E1183+1","v":44},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1211)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1211)-INDEX('TAB input'!H$72:H$121, $E1211)-INDEX('TAB input'!H$126:H$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1211)-INDEX('TAB input'!I$72:I$121, $E1211)-INDEX('TAB input'!I$126:I$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1211)-INDEX('TAB input'!J$72:J$121, $E1211)-INDEX('TAB input'!J$126:J$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1211)-INDEX('TAB input'!K$72:K$121, $E1211)-INDEX('TAB input'!K$126:K$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1211)-INDEX('TAB input'!L$72:L$121, $E1211)-INDEX('TAB input'!L$126:L$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1211)-INDEX('TAB input'!M$72:M$121, $E1211)-INDEX('TAB input'!M$126:M$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1211)-INDEX('TAB input'!N$72:N$121, $E1211)-INDEX('TAB input'!N$126:N$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1211)-INDEX('TAB input'!O$72:O$121, $E1211)-INDEX('TAB input'!O$126:O$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1211)-INDEX('TAB input'!P$72:P$121, $E1211)-INDEX('TAB input'!P$126:P$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1211)-INDEX('TAB input'!Q$72:Q$121, $E1211)-INDEX('TAB input'!Q$126:Q$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1211)-INDEX('TAB input'!R$72:R$121, $E1211)-INDEX('TAB input'!R$126:R$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1211)-INDEX('TAB input'!S$72:S$121, $E1211)-INDEX('TAB input'!S$126:S$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1211)-INDEX('TAB input'!T$72:T$121, $E1211)-INDEX('TAB input'!T$126:T$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1211)-INDEX('TAB input'!U$72:U$121, $E1211)-INDEX('TAB input'!U$126:U$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1211)-INDEX('TAB input'!V$72:V$121, $E1211)-INDEX('TAB input'!V$126:V$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1211)-INDEX('TAB input'!W$72:W$121, $E1211)-INDEX('TAB input'!W$126:W$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1211)-INDEX('TAB input'!X$72:X$121, $E1211)-INDEX('TAB input'!X$126:X$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1211)-INDEX('TAB input'!Y$72:Y$121, $E1211)-INDEX('TAB input'!Y$126:Y$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1211)-INDEX('TAB input'!Z$72:Z$121, $E1211)-INDEX('TAB input'!Z$126:Z$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1211)-INDEX('TAB input'!AA$72:AA$121, $E1211)-INDEX('TAB input'!AA$126:AA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1211)-INDEX('TAB input'!AB$72:AB$121, $E1211)-INDEX('TAB input'!AB$126:AB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1211)-INDEX('TAB input'!AC$72:AC$121, $E1211)-INDEX('TAB input'!AC$126:AC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1211)-INDEX('TAB input'!AD$72:AD$121, $E1211)-INDEX('TAB input'!AD$126:AD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1211)-INDEX('TAB input'!AE$72:AE$121, $E1211)-INDEX('TAB input'!AE$126:AE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1211)-INDEX('TAB input'!AF$72:AF$121, $E1211)-INDEX('TAB input'!AF$126:AF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1211)-INDEX('TAB input'!AG$72:AG$121, $E1211)-INDEX('TAB input'!AG$126:AG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1211)-INDEX('TAB input'!AH$72:AH$121, $E1211)-INDEX('TAB input'!AH$126:AH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1211)-INDEX('TAB input'!AI$72:AI$121, $E1211)-INDEX('TAB input'!AI$126:AI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1211)-INDEX('TAB input'!AJ$72:AJ$121, $E1211)-INDEX('TAB input'!AJ$126:AJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1211)-INDEX('TAB input'!AK$72:AK$121, $E1211)-INDEX('TAB input'!AK$126:AK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1211)-INDEX('TAB input'!AL$72:AL$121, $E1211)-INDEX('TAB input'!AL$126:AL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1211)-INDEX('TAB input'!AM$72:AM$121, $E1211)-INDEX('TAB input'!AM$126:AM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1211)-INDEX('TAB input'!AN$72:AN$121, $E1211)-INDEX('TAB input'!AN$126:AN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1211)-INDEX('TAB input'!AO$72:AO$121, $E1211)-INDEX('TAB input'!AO$126:AO$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1211)-INDEX('TAB input'!AP$72:AP$121, $E1211)-INDEX('TAB input'!AP$126:AP$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1211)-INDEX('TAB input'!AQ$72:AQ$121, $E1211)-INDEX('TAB input'!AQ$126:AQ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1211)-INDEX('TAB input'!AR$72:AR$121, $E1211)-INDEX('TAB input'!AR$126:AR$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1211)-INDEX('TAB input'!AS$72:AS$121, $E1211)-INDEX('TAB input'!AS$126:AS$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1211)-INDEX('TAB input'!AT$72:AT$121, $E1211)-INDEX('TAB input'!AT$126:AT$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1211)-INDEX('TAB input'!AU$72:AU$121, $E1211)-INDEX('TAB input'!AU$126:AU$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1211)-INDEX('TAB input'!AV$72:AV$121, $E1211)-INDEX('TAB input'!AV$126:AV$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1211)-INDEX('TAB input'!AW$72:AW$121, $E1211)-INDEX('TAB input'!AW$126:AW$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1211)-INDEX('TAB input'!AX$72:AX$121, $E1211)-INDEX('TAB input'!AX$126:AX$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1211)-INDEX('TAB input'!AY$72:AY$121, $E1211)-INDEX('TAB input'!AY$126:AY$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1211)-INDEX('TAB input'!AZ$72:AZ$121, $E1211)-INDEX('TAB input'!AZ$126:AZ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1211)-INDEX('TAB input'!BA$72:BA$121, $E1211)-INDEX('TAB input'!BA$126:BA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1211)-INDEX('TAB input'!BB$72:BB$121, $E1211)-INDEX('TAB input'!BB$126:BB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1211)-INDEX('TAB input'!BC$72:BC$121, $E1211)-INDEX('TAB input'!BC$126:BC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1211)-INDEX('TAB input'!BD$72:BD$121, $E1211)-INDEX('TAB input'!BD$126:BD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1211)-INDEX('TAB input'!BE$72:BE$121, $E1211)-INDEX('TAB input'!BE$126:BE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1211)-INDEX('TAB input'!BF$72:BF$121, $E1211)-INDEX('TAB input'!BF$126:BF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1211)-INDEX('TAB input'!BG$72:BG$121, $E1211)-INDEX('TAB input'!BG$126:BG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1211)-INDEX('TAB input'!BH$72:BH$121, $E1211)-INDEX('TAB input'!BH$126:BH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1211)-INDEX('TAB input'!BI$72:BI$121, $E1211)-INDEX('TAB input'!BI$126:BI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1211)-INDEX('TAB input'!BJ$72:BJ$121, $E1211)-INDEX('TAB input'!BJ$126:BJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1211)-INDEX('TAB input'!BK$72:BK$121, $E1211)-INDEX('TAB input'!BK$126:BK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1211)-INDEX('TAB input'!BL$72:BL$121, $E1211)-INDEX('TAB input'!BL$126:BL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1211)-INDEX('TAB input'!BM$72:BM$121, $E1211)-INDEX('TAB input'!BM$126:BM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1211)-INDEX('TAB input'!BN$72:BN$121, $E1211)-INDEX('TAB input'!BN$126:BN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1211)-INDEX('TAB input'!BO$72:BO$121, $E1211)-INDEX('TAB input'!BO$126:BO$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1211)-INDEX('TAB input'!BP$72:BP$121, $E1211)-INDEX('TAB input'!BP$126:BP$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1211)-INDEX('TAB input'!BQ$72:BQ$121, $E1211)-INDEX('TAB input'!BQ$126:BQ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1211)-INDEX('TAB input'!BR$72:BR$121, $E1211)-INDEX('TAB input'!BR$126:BR$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1211)-INDEX('TAB input'!BS$72:BS$121, $E1211)-INDEX('TAB input'!BS$126:BS$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1211)-INDEX('TAB input'!BT$72:BT$121, $E1211)-INDEX('TAB input'!BT$126:BT$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1211)-INDEX('TAB input'!BU$72:BU$121, $E1211)-INDEX('TAB input'!BU$126:BU$175, $E1211)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1211)","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1227)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>M$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:L1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>L$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:L1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:L1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>N$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:M1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>M$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:M1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:M1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>O$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:N1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>N$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:N1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:N1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>P$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:O1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>O$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:O1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:O1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>Q$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:P1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>P$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:P1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:P1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>R$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Q1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>Q$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Q1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Q1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>S$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:R1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>R$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:R1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:R1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>T$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:S1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>S$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:S1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:S1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>U$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:T1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>T$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:T1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:T1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>V$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:U1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>U$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:U1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:U1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>W$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:V1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>V$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:V1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:V1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>X$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:W1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>W$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:W1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:W1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>Y$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:X1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>X$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:X1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:X1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>Z$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Y1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>Y$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Y1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Y1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AA$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Z1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>Z$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Z1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:Z1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AB$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AA1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AA$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AA1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AA1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AC$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AB1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AB$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AB1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AB1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AD$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AC1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AC$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AC1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AC1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AE$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AD1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AD$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AD1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AD1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AF$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AE1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AE$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AE1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AE1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AG$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AF1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AF$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AF1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AF1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AH$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AG1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AG$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AG1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AG1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AI$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AH1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AH$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AH1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AH1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AJ$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AI1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AI$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AI1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AI1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AK$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AJ1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AJ$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AJ1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AJ1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AL$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AK1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AK$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AK1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AK1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AM$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AL1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AL$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AL1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AL1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AN$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AM1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AM$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AM1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AM1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AO$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AN1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AN$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AN1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AN1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AP$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AO1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AO$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AO1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AO1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AQ$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AP1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AP$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AP1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AP1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AR$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AQ1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AQ$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AQ1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AQ1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AS$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AR1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AR$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AR1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AR1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AT$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AS1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AS$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AS1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AS1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AU$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AT1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AT$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AT1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AT1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AV$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AU1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AU$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AU1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AU1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AW$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AV1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AV$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AV1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AV1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AX$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AW1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AW$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AW1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AW1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AY$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AX1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AX$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AX1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AX1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>AZ$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AY1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AY$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AY1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AY1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BA$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AZ1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>AZ$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AZ1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:AZ1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BB$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BA1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BA$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BA1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BA1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BC$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BB1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BB$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BB1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BB1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BD$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BC1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BC$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BC1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BC1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BE$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BD1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BD$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BD1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BD1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BF$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BE1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BE$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BE1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BE1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BG$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BF1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BF$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BF1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BF1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BH$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BG1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BG$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BG1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BG1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BI$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BH1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BH$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BH1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BH1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BJ$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BI1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BI$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BI1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BI1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BK$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BJ1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BJ$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BJ1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BJ1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BL$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BK1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BK$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BK1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BK1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BM$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BL1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BL$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BL1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BL1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BN$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BM1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BM$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BM1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BM1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BO$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BN1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BN$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BN1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BN1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BP$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BO1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BO$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BO1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BO1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BQ$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BP1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BP$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BP1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BP1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BR$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BQ1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BQ$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BQ1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BQ1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BS$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BR1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BR$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BR1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BR1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BT$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BS1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BS$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BS1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BS1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1217, -$D1227, $D1227)=\"n/a\",0,IF(OFFSET($G1224, -$D1227, $D1227)=\"SL\",\nIF(OFFSET($G1217,-$D1227,$D1227)+$E1227>BU$5,IFERROR((OFFSET($G1216,-$D1227,$D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BT1227))*IF(OFFSET($G1217,-$D1227,$D1227)+$E1227-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1218,-$D1227,$D1227)+$E1227>BT$5,IFERROR(((OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BT1227))*OFFSET($G1223, -$D1227, $D1227)/(OFFSET($G1217,-$D1227,$D1227))),0),OFFSET($G1216,-$D1227,$D1227)-SUM($G1227:BT1227))*IF(OFFSET($G1218,-$D1227,$D1227)+$E1227-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1239)","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$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, $E1239))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1251)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>I$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:H1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>H$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:H1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:H1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>J$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:I1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>I$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:I1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:I1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>K$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:J1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>J$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:J1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:J1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>L$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:K1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>K$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:K1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:K1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>M$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:L1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>L$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:L1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:L1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>N$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:M1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>M$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:M1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:M1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>O$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:N1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>N$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:N1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:N1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>P$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:O1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>O$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:O1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:O1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>Q$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:P1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>P$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:P1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:P1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>R$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Q1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>Q$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Q1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Q1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>S$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:R1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>R$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:R1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:R1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>T$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:S1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>S$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:S1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:S1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>U$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:T1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>T$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:T1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:T1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>V$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:U1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>U$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:U1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:U1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>W$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:V1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>V$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:V1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:V1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>X$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:W1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>W$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:W1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:W1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>Y$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:X1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>X$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:X1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:X1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>Z$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Y1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>Y$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Y1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Y1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AA$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Z1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>Z$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Z1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:Z1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AB$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AA1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AA$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AA1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AA1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AC$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AB1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AB$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AB1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AB1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AD$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AC1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AC$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AC1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AC1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AE$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AD1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AD$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AD1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AD1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AF$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AE1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AE$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AE1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AE1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AG$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AF1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AF$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AF1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AF1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AH$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AG1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AG$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AG1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AG1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AI$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AH1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AH$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AH1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AH1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AJ$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AI1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AI$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AI1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AI1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AK$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AJ1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AJ$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AJ1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AJ1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AL$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AK1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AK$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AK1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AK1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AM$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AL1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AL$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AL1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AL1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AN$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AM1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AM$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AM1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AM1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AO$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AN1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AN$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AN1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AN1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AP$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AO1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AO$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AO1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AO1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AQ$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AP1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AP$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AP1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AP1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AR$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AQ1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AQ$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AQ1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AQ1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AS$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AR1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AR$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AR1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AR1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AT$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AS1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AS$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AS1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AS1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AU$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AT1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AT$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AT1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AT1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AV$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AU1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AU$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AU1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AU1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AW$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AV1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AV$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AV1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AV1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AX$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AW1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AW$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AW1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AW1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AY$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AX1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AX$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AX1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AX1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>AZ$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AY1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AY$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AY1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AY1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BA$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AZ1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>AZ$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AZ1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:AZ1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BB$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BA1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BA$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BA1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BA1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BC$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BB1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BB$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BB1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BB1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BD$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BC1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BC$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BC1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BC1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BE$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BD1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BD$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BD1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BD1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BF$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BE1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BE$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BE1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BE1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BG$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BF1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BF$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BF1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BF1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BH$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BG1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BG$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BG1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BG1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BI$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BH1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BH$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BH1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BH1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BJ$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BI1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BI$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BI1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BI1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BK$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BJ1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BJ$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BJ1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BJ1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BL$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BK1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BK$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BK1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BK1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BM$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BL1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BL$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BL1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BL1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BN$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BM1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BM$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BM1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BM1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BO$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BN1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BN$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BN1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BN1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BP$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BO1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BO$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BO1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BO1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BQ$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BP1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BP$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BP1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BP1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BR$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BQ1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BQ$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BQ1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BQ1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BS$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BR1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BR$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BR1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BR1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BT$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BS1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BS$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BS1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BS1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1244, -$D1250, $D1251)=\"n/a\", 0, IF(OFFSET($G1247, -$D1250, $D1251)=\"SL\",\nIF(OFFSET($G1244, -$D1250, $D1251)+$E1251>BU$5, IFERROR((OFFSET($G1243, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))), 0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BT1258))*IF(OFFSET($G1244, -$D1250, $D1251)+$E1251-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1245, -$D1250, $D1251)+$E1251>BT$5, IFERROR(((OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BT1258))*OFFSET($G1246, -$D1250, $D1251)/(OFFSET($G1244, -$D1250, $D1251))),0), OFFSET($G1243, -$D1250, $D1251)-SUM($G1258:BT1258))*IF(OFFSET($G1245, -$D1250, $D1251)+$E1251-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1267)","v":0}]
[null,null,null,{"$f":"ROUNDUP(E1278, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>H$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:G1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>G$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:G1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:G1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>I$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:H1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>H$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:H1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:H1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>J$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:I1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>I$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:I1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:I1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>K$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:J1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>J$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:J1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:J1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>L$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:K1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>K$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:K1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:K1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>M$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:L1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>L$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:L1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:L1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>N$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:M1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>M$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:M1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:M1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>O$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:N1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>N$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:N1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:N1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>P$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:O1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>O$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:O1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:O1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>Q$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:P1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>P$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:P1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:P1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>R$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Q1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>Q$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Q1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Q1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>S$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:R1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>R$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:R1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:R1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>T$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:S1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>S$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:S1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:S1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>U$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:T1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>T$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:T1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:T1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>V$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:U1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>U$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:U1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:U1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>W$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:V1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>V$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:V1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:V1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>X$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:W1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>W$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:W1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:W1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>Y$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:X1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>X$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:X1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:X1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>Z$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Y1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>Y$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Y1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Y1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AA$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Z1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>Z$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Z1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:Z1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AB$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AA1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AA$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AA1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AA1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AC$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AB1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AB$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AB1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AB1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AD$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AC1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AC$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AC1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AC1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AE$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AD1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AD$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AD1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AD1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AF$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AE1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AE$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AE1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AE1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AG$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AF1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AF$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AF1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AF1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AH$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AG1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AG$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AG1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AG1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AI$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AH1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AH$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AH1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AH1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AJ$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AI1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AI$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AI1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AI1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AK$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AJ1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AJ$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AJ1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AJ1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AL$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AK1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AK$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AK1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AK1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AM$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AL1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AL$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AL1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AL1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AN$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AM1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AM$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AM1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AM1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AO$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AN1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AN$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AN1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AN1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AP$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AO1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AO$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AO1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AO1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AQ$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AP1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AP$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AP1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AP1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AR$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AQ1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AQ$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AQ1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AQ1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AS$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AR1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AR$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AR1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AR1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AT$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AS1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AS$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AS1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AS1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AU$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AT1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AT$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AT1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AT1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AV$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AU1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AU$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AU1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AU1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AW$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AV1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AV$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AV1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AV1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AX$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AW1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AW$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AW1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AW1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AY$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AX1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AX$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AX1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AX1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AZ$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AY1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AY$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AY1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AY1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BA$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AZ1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>AZ$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AZ1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:AZ1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BB$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BA1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BA$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BA1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BA1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BC$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BB1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BB$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BB1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BB1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BD$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BC1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BC$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BC1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BC1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BE$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BD1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BD$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BD1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BD1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BF$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BE1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BE$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BE1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BE1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BG$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BF1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BF$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BF1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BF1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BH$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BG1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BG$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BG1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BG1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BI$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BH1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BH$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BH1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BH1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BJ$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BI1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BI$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BI1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BI1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BK$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BJ1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BJ$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BJ1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BJ1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BL$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BK1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BK$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BK1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BK1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BM$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BL1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BL$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BL1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BL1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BN$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BM1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BM$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BM1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BM1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BO$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BN1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BN$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BN1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BN1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BP$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BO1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BO$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BO1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BO1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BQ$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BP1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BP$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BP1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BP1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BR$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BQ1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BQ$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BQ1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BQ1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BS$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BR1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BR$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BR1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BR1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BT$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BS1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BS$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BS1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BS1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1268, -$D1278, $D1278)=\"n/a\",0,IF(OFFSET($G1275, -$D1278, $D1278)=\"SL\",\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BU$5,IFERROR((OFFSET($G1267,-$D1278,$D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BT1278)),\nIF(OFFSET($G1268,-$D1278,$D1278)+$E1278>BT$5,IFERROR(((OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BT1278))*OFFSET($G1274, -$D1278, $D1278)/(OFFSET($G1268,-$D1278,$D1278))),0),OFFSET($G1267,-$D1278,$D1278)-SUM($G1278:BT1278)))*IF(OFFSET($G1268,-$D1278,$D1278)+$E1278-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1282)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>L$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:K1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>K$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:K1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:K1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>M$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:L1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>L$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:L1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:L1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>N$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:M1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>M$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:M1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:M1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>O$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:N1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>N$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:N1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:N1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>P$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:O1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>O$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:O1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:O1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>Q$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:P1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>P$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:P1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:P1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>R$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Q1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>Q$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Q1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Q1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>S$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:R1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>R$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:R1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:R1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>T$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:S1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>S$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:S1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:S1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>U$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:T1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>T$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:T1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:T1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>V$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:U1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>U$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:U1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:U1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>W$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:V1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>V$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:V1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:V1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>X$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:W1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>W$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:W1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:W1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>Y$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:X1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>X$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:X1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:X1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>Z$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Y1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>Y$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Y1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Y1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AA$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Z1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>Z$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Z1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:Z1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AB$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AA1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AA$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AA1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AA1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AC$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AB1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AB$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AB1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AB1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AD$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AC1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AC$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AC1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AC1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AE$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AD1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AD$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AD1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AD1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AF$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AE1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AE$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AE1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AE1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AG$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AF1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AF$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AF1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AF1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AH$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AG1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AG$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AG1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AG1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AI$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AH1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AH$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AH1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AH1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AJ$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AI1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AI$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AI1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AI1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AK$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AJ1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AJ$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AJ1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AJ1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AL$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AK1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AK$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AK1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AK1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AM$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AL1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AL$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AL1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AL1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AN$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AM1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AM$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AM1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AM1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AO$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AN1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AN$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AN1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AN1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AP$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AO1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AO$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AO1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AO1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AQ$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AP1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AP$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AP1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AP1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AR$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AQ1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AQ$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AQ1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AQ1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AS$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AR1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AR$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AR1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AR1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AT$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AS1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AS$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AS1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AS1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AU$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AT1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AT$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AT1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AT1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AV$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AU1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AU$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AU1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AU1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AW$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AV1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AV$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AV1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AV1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AX$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AW1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AW$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AW1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AW1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AY$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AX1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AX$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AX1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AX1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>AZ$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AY1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AY$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AY1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AY1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BA$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AZ1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>AZ$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AZ1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:AZ1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BB$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BA1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BA$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BA1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BA1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BC$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BB1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BB$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BB1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BB1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BD$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BC1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BC$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BC1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BC1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BE$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BD1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BD$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BD1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BD1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BF$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BE1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BE$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BE1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BE1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BG$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BF1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BF$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BF1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BF1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BH$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BG1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BG$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BG1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BG1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BI$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BH1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BH$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BH1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BH1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BJ$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BI1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BI$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BI1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BI1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BK$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BJ1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BJ$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BJ1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BJ1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BL$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BK1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BK$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BK1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BK1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BM$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BL1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BL$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BL1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BL1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BN$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BM1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BM$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BM1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BM1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BO$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BN1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BN$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BN1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BN1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BP$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BO1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BO$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BO1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BO1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BQ$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BP1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BP$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BP1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BP1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BR$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BQ1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BQ$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BQ1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BQ1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BS$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BR1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BR$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BR1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BR1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BT$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BS1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BS$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BS1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BS1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1275, -$D1281, $D1282)=\"n/a\", 0, IF(OFFSET($G1278, -$D1281, $D1282)=\"SL\",\nIF(OFFSET($G1275, -$D1281, $D1282)+$E1282>BU$5, IFERROR((OFFSET($G1274, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))), 0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BT1289))*IF(OFFSET($G1275, -$D1281, $D1282)+$E1282-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1276, -$D1281, $D1282)+$E1282>BT$5, IFERROR(((OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BT1289))*OFFSET($G1277, -$D1281, $D1282)/(OFFSET($G1275, -$D1281, $D1282))),0), OFFSET($G1274, -$D1281, $D1282)-SUM($G1289:BT1289))*IF(OFFSET($G1276, -$D1281, $D1282)+$E1282-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1295","v":"Asset class 47"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1295, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F1294&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H1306:H1319)+H1298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1306:BT1319)+BT1298","v":0},{"$f":"SUM(BU1306:BU1319)+BU1298","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1323)=0, G1325, INDEX('TAB input'!H$233:H$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1323)=0, H1325, INDEX('TAB input'!I$233:I$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1323)=0, I1325, INDEX('TAB input'!J$233:J$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1323)=0, J1325, INDEX('TAB input'!K$233:K$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1323)=0, K1325, INDEX('TAB input'!L$233:L$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1323)=0, L1325, INDEX('TAB input'!M$233:M$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1323)=0, M1325, INDEX('TAB input'!N$233:N$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1323)=0, N1325, INDEX('TAB input'!O$233:O$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1323)=0, O1325, INDEX('TAB input'!P$233:P$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1323)=0, P1325, INDEX('TAB input'!Q$233:Q$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1323)=0, Q1325, INDEX('TAB input'!R$233:R$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1323)=0, R1325, INDEX('TAB input'!S$233:S$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1323)=0, S1325, INDEX('TAB input'!T$233:T$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1323)=0, T1325, INDEX('TAB input'!U$233:U$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1323)=0, U1325, INDEX('TAB input'!V$233:V$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1323)=0, V1325, INDEX('TAB input'!W$233:W$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1323)=0, W1325, INDEX('TAB input'!X$233:X$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1323)=0, X1325, INDEX('TAB input'!Y$233:Y$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1323)=0, Y1325, INDEX('TAB input'!Z$233:Z$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1323)=0, Z1325, INDEX('TAB input'!AA$233:AA$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1323)=0, AA1325, INDEX('TAB input'!AB$233:AB$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1323)=0, AB1325, INDEX('TAB input'!AC$233:AC$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1323)=0, AC1325, INDEX('TAB input'!AD$233:AD$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1323)=0, AD1325, INDEX('TAB input'!AE$233:AE$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1323)=0, AE1325, INDEX('TAB input'!AF$233:AF$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1323)=0, AF1325, INDEX('TAB input'!AG$233:AG$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1323)=0, AG1325, INDEX('TAB input'!AH$233:AH$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1323)=0, AH1325, INDEX('TAB input'!AI$233:AI$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1323)=0, AI1325, INDEX('TAB input'!AJ$233:AJ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1323)=0, AJ1325, INDEX('TAB input'!AK$233:AK$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1323)=0, AK1325, INDEX('TAB input'!AL$233:AL$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1323)=0, AL1325, INDEX('TAB input'!AM$233:AM$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1323)=0, AM1325, INDEX('TAB input'!AN$233:AN$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1323)=0, AN1325, INDEX('TAB input'!AO$233:AO$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1323)=0, AO1325, INDEX('TAB input'!AP$233:AP$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1323)=0, AP1325, INDEX('TAB input'!AQ$233:AQ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1323)=0, AQ1325, INDEX('TAB input'!AR$233:AR$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1323)=0, AR1325, INDEX('TAB input'!AS$233:AS$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1323)=0, AS1325, INDEX('TAB input'!AT$233:AT$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1323)=0, AT1325, INDEX('TAB input'!AU$233:AU$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1323)=0, AU1325, INDEX('TAB input'!AV$233:AV$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1323)=0, AV1325, INDEX('TAB input'!AW$233:AW$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1323)=0, AW1325, INDEX('TAB input'!AX$233:AX$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1323)=0, AX1325, INDEX('TAB input'!AY$233:AY$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1323)=0, AY1325, INDEX('TAB input'!AZ$233:AZ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1323)=0, AZ1325, INDEX('TAB input'!BA$233:BA$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1323)=0, BA1325, INDEX('TAB input'!BB$233:BB$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1323)=0, BB1325, INDEX('TAB input'!BC$233:BC$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1323)=0, BC1325, INDEX('TAB input'!BD$233:BD$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1323)=0, BD1325, INDEX('TAB input'!BE$233:BE$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1323)=0, BE1325, INDEX('TAB input'!BF$233:BF$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1323)=0, BF1325, INDEX('TAB input'!BG$233:BG$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1323)=0, BG1325, INDEX('TAB input'!BH$233:BH$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1323)=0, BH1325, INDEX('TAB input'!BI$233:BI$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1323)=0, BI1325, INDEX('TAB input'!BJ$233:BJ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1323)=0, BJ1325, INDEX('TAB input'!BK$233:BK$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1323)=0, BK1325, INDEX('TAB input'!BL$233:BL$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1323)=0, BL1325, INDEX('TAB input'!BM$233:BM$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1323)=0, BM1325, INDEX('TAB input'!BN$233:BN$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1323)=0, BN1325, INDEX('TAB input'!BO$233:BO$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1323)=0, BO1325, INDEX('TAB input'!BP$233:BP$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1323)=0, BP1325, INDEX('TAB input'!BQ$233:BQ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1323)=0, BQ1325, INDEX('TAB input'!BR$233:BR$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1323)=0, BR1325, INDEX('TAB input'!BS$233:BS$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1323)=0, BS1325, INDEX('TAB input'!BT$233:BT$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1323)=0, BT1325, INDEX('TAB input'!BU$233:BU$282, $E1323))","v":40}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1336)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>J$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:I1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>I$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:I1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:I1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-I$5>J$5-I$5, (J$5-I$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>K$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:J1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>J$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:J1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:J1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-J$5>K$5-J$5, (K$5-J$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>L$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:K1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>K$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:K1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:K1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-K$5>L$5-K$5, (L$5-K$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>M$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:L1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>L$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:L1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:L1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-L$5>M$5-L$5, (M$5-L$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>N$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:M1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>M$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:M1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:M1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-M$5>N$5-M$5, (N$5-M$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>O$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:N1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>N$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:N1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:N1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-N$5>O$5-N$5, (O$5-N$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>P$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:O1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>O$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:O1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:O1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-O$5>P$5-O$5, (P$5-O$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>Q$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:P1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>P$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:P1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:P1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>R$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Q1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>Q$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Q1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Q1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>S$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:R1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>R$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:R1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:R1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-R$5>S$5-R$5, (S$5-R$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>T$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:S1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>S$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:S1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:S1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-S$5>T$5-S$5, (T$5-S$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>U$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:T1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>T$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:T1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:T1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-T$5>U$5-T$5, (U$5-T$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>V$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:U1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>U$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:U1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:U1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-U$5>V$5-U$5, (V$5-U$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>W$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:V1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>V$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:V1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:V1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-V$5>W$5-V$5, (W$5-V$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>X$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:W1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>W$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:W1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:W1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-W$5>X$5-W$5, (X$5-W$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>Y$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:X1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>X$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:X1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:X1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>Z$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Y1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>Y$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Y1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Y1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AA$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Z1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>Z$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Z1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:Z1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AB$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AA1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AA$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AA1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AA1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AC$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AB1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AB$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AB1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AB1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AD$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AC1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AC$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AC1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AC1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AE$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AD1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AD$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AD1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AD1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AF$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AE1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AE$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AE1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AE1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AG$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AF1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AF$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AF1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AF1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AH$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AG1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AG$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AG1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AG1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AI$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AH1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AH$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AH1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AH1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AJ$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AI1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AI$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AI1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AI1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AK$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AJ1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AJ$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AJ1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AJ1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AL$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AK1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AK$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AK1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AK1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AM$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AL1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AL$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AL1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AL1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AN$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AM1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AM$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AM1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AM1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AO$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AN1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AN$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AN1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AN1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AP$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AO1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AO$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AO1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AO1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AQ$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AP1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AP$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AP1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AP1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AR$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AQ1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AQ$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AQ1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AQ1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AS$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AR1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AR$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AR1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AR1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AT$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AS1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AS$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AS1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AS1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AU$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AT1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AT$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AT1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AT1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AV$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AU1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AU$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AU1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AU1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":4.1375996313093147E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AW$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AV1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AV$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AV1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AV1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":4.1375996313093744E-2},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AX$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AW1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AW$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AW1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AW1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AY$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AX1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AX$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AX1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AX1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>AZ$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AY1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AY$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AY1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AY1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BA$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AZ1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>AZ$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AZ1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:AZ1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BB$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BA1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BA$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BA1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BA1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BC$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BB1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BB$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BB1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BB1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BD$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BC1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BC$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BC1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BC1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BE$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BD1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BD$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BD1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BD1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BF$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BE1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BE$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BE1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BE1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BG$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BF1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BF$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BF1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BF1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BH$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BG1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BG$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BG1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BG1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BI$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BH1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BH$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BH1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BH1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BJ$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BI1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BI$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BI1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BI1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BK$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BJ1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BJ$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BJ1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BJ1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BL$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BK1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BK$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BK1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BK1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BM$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BL1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BL$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BL1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BL1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BN$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BM1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BM$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BM1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BM1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BO$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BN1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BN$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BN1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BN1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BP$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BO1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BO$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BO1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BO1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BQ$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BP1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BP$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BP1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BP1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BR$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BQ1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BQ$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BQ1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BQ1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BS$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BR1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BR$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BR1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BR1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BT$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BS1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BS$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BS1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BS1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1326, -$D1336, $D1336)=\"n/a\",0,IF(OFFSET($G1333, -$D1336, $D1336)=\"SL\",\nIF(OFFSET($G1326,-$D1336,$D1336)+$E1336>BU$5,IFERROR((OFFSET($G1325,-$D1336,$D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BT1336))*IF(OFFSET($G1326,-$D1336,$D1336)+$E1336-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1327,-$D1336,$D1336)+$E1336>BT$5,IFERROR(((OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BT1336))*OFFSET($G1332, -$D1336, $D1336)/(OFFSET($G1326,-$D1336,$D1336))),0),OFFSET($G1325,-$D1336,$D1336)-SUM($G1336:BT1336))*IF(OFFSET($G1327,-$D1336,$D1336)+$E1336-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,{"$f":"E1323+1","v":49},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1351)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1351)-INDEX('TAB input'!H$72:H$121, $E1351)-INDEX('TAB input'!H$126:H$175, $E1351)","v":51.837191231194375},{"$f":"INDEX('TAB input'!I$18:I$67, $E1351)-INDEX('TAB input'!I$72:I$121, $E1351)-INDEX('TAB input'!I$126:I$175, $E1351)","v":40.083580312866772},{"$f":"INDEX('TAB input'!J$18:J$67, $E1351)-INDEX('TAB input'!J$72:J$121, $E1351)-INDEX('TAB input'!J$126:J$175, $E1351)","v":44.242454528681691},{"$f":"INDEX('TAB input'!K$18:K$67, $E1351)-INDEX('TAB input'!K$72:K$121, $E1351)-INDEX('TAB input'!K$126:K$175, $E1351)","v":69.301637018801529},{"$f":"INDEX('TAB input'!L$18:L$67, $E1351)-INDEX('TAB input'!L$72:L$121, $E1351)-INDEX('TAB input'!L$126:L$175, $E1351)","v":57.845657057041883},{"$f":"INDEX('TAB input'!M$18:M$67, $E1351)-INDEX('TAB input'!M$72:M$121, $E1351)-INDEX('TAB input'!M$126:M$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1351)-INDEX('TAB input'!N$72:N$121, $E1351)-INDEX('TAB input'!N$126:N$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1351)-INDEX('TAB input'!O$72:O$121, $E1351)-INDEX('TAB input'!O$126:O$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1351)-INDEX('TAB input'!P$72:P$121, $E1351)-INDEX('TAB input'!P$126:P$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1351)-INDEX('TAB input'!Q$72:Q$121, $E1351)-INDEX('TAB input'!Q$126:Q$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1351)-INDEX('TAB input'!R$72:R$121, $E1351)-INDEX('TAB input'!R$126:R$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1351)-INDEX('TAB input'!S$72:S$121, $E1351)-INDEX('TAB input'!S$126:S$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1351)-INDEX('TAB input'!T$72:T$121, $E1351)-INDEX('TAB input'!T$126:T$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1351)-INDEX('TAB input'!U$72:U$121, $E1351)-INDEX('TAB input'!U$126:U$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1351)-INDEX('TAB input'!V$72:V$121, $E1351)-INDEX('TAB input'!V$126:V$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1351)-INDEX('TAB input'!W$72:W$121, $E1351)-INDEX('TAB input'!W$126:W$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1351)-INDEX('TAB input'!X$72:X$121, $E1351)-INDEX('TAB input'!X$126:X$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1351)-INDEX('TAB input'!Y$72:Y$121, $E1351)-INDEX('TAB input'!Y$126:Y$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1351)-INDEX('TAB input'!Z$72:Z$121, $E1351)-INDEX('TAB input'!Z$126:Z$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1351)-INDEX('TAB input'!AA$72:AA$121, $E1351)-INDEX('TAB input'!AA$126:AA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1351)-INDEX('TAB input'!AB$72:AB$121, $E1351)-INDEX('TAB input'!AB$126:AB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1351)-INDEX('TAB input'!AC$72:AC$121, $E1351)-INDEX('TAB input'!AC$126:AC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1351)-INDEX('TAB input'!AD$72:AD$121, $E1351)-INDEX('TAB input'!AD$126:AD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1351)-INDEX('TAB input'!AE$72:AE$121, $E1351)-INDEX('TAB input'!AE$126:AE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1351)-INDEX('TAB input'!AF$72:AF$121, $E1351)-INDEX('TAB input'!AF$126:AF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1351)-INDEX('TAB input'!AG$72:AG$121, $E1351)-INDEX('TAB input'!AG$126:AG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1351)-INDEX('TAB input'!AH$72:AH$121, $E1351)-INDEX('TAB input'!AH$126:AH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1351)-INDEX('TAB input'!AI$72:AI$121, $E1351)-INDEX('TAB input'!AI$126:AI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1351)-INDEX('TAB input'!AJ$72:AJ$121, $E1351)-INDEX('TAB input'!AJ$126:AJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1351)-INDEX('TAB input'!AK$72:AK$121, $E1351)-INDEX('TAB input'!AK$126:AK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1351)-INDEX('TAB input'!AL$72:AL$121, $E1351)-INDEX('TAB input'!AL$126:AL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1351)-INDEX('TAB input'!AM$72:AM$121, $E1351)-INDEX('TAB input'!AM$126:AM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1351)-INDEX('TAB input'!AN$72:AN$121, $E1351)-INDEX('TAB input'!AN$126:AN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1351)-INDEX('TAB input'!AO$72:AO$121, $E1351)-INDEX('TAB input'!AO$126:AO$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1351)-INDEX('TAB input'!AP$72:AP$121, $E1351)-INDEX('TAB input'!AP$126:AP$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1351)-INDEX('TAB input'!AQ$72:AQ$121, $E1351)-INDEX('TAB input'!AQ$126:AQ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1351)-INDEX('TAB input'!AR$72:AR$121, $E1351)-INDEX('TAB input'!AR$126:AR$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1351)-INDEX('TAB input'!AS$72:AS$121, $E1351)-INDEX('TAB input'!AS$126:AS$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1351)-INDEX('TAB input'!AT$72:AT$121, $E1351)-INDEX('TAB input'!AT$126:AT$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1351)-INDEX('TAB input'!AU$72:AU$121, $E1351)-INDEX('TAB input'!AU$126:AU$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1351)-INDEX('TAB input'!AV$72:AV$121, $E1351)-INDEX('TAB input'!AV$126:AV$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1351)-INDEX('TAB input'!AW$72:AW$121, $E1351)-INDEX('TAB input'!AW$126:AW$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1351)-INDEX('TAB input'!AX$72:AX$121, $E1351)-INDEX('TAB input'!AX$126:AX$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1351)-INDEX('TAB input'!AY$72:AY$121, $E1351)-INDEX('TAB input'!AY$126:AY$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1351)-INDEX('TAB input'!AZ$72:AZ$121, $E1351)-INDEX('TAB input'!AZ$126:AZ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1351)-INDEX('TAB input'!BA$72:BA$121, $E1351)-INDEX('TAB input'!BA$126:BA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1351)-INDEX('TAB input'!BB$72:BB$121, $E1351)-INDEX('TAB input'!BB$126:BB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1351)-INDEX('TAB input'!BC$72:BC$121, $E1351)-INDEX('TAB input'!BC$126:BC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1351)-INDEX('TAB input'!BD$72:BD$121, $E1351)-INDEX('TAB input'!BD$126:BD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1351)-INDEX('TAB input'!BE$72:BE$121, $E1351)-INDEX('TAB input'!BE$126:BE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1351)-INDEX('TAB input'!BF$72:BF$121, $E1351)-INDEX('TAB input'!BF$126:BF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1351)-INDEX('TAB input'!BG$72:BG$121, $E1351)-INDEX('TAB input'!BG$126:BG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1351)-INDEX('TAB input'!BH$72:BH$121, $E1351)-INDEX('TAB input'!BH$126:BH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1351)-INDEX('TAB input'!BI$72:BI$121, $E1351)-INDEX('TAB input'!BI$126:BI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1351)-INDEX('TAB input'!BJ$72:BJ$121, $E1351)-INDEX('TAB input'!BJ$126:BJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1351)-INDEX('TAB input'!BK$72:BK$121, $E1351)-INDEX('TAB input'!BK$126:BK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1351)-INDEX('TAB input'!BL$72:BL$121, $E1351)-INDEX('TAB input'!BL$126:BL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1351)-INDEX('TAB input'!BM$72:BM$121, $E1351)-INDEX('TAB input'!BM$126:BM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1351)-INDEX('TAB input'!BN$72:BN$121, $E1351)-INDEX('TAB input'!BN$126:BN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1351)-INDEX('TAB input'!BO$72:BO$121, $E1351)-INDEX('TAB input'!BO$126:BO$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1351)-INDEX('TAB input'!BP$72:BP$121, $E1351)-INDEX('TAB input'!BP$126:BP$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1351)-INDEX('TAB input'!BQ$72:BQ$121, $E1351)-INDEX('TAB input'!BQ$126:BQ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1351)-INDEX('TAB input'!BR$72:BR$121, $E1351)-INDEX('TAB input'!BR$126:BR$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1351)-INDEX('TAB input'!BS$72:BS$121, $E1351)-INDEX('TAB input'!BS$126:BS$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1351)-INDEX('TAB input'!BT$72:BT$121, $E1351)-INDEX('TAB input'!BT$126:BT$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1351)-INDEX('TAB input'!BU$72:BU$121, $E1351)-INDEX('TAB input'!BU$126:BU$175, $E1351)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1351)","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1367)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>M$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:L1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>L$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:L1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:L1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-L$5>M$5-L$5, (M$5-L$5), 1)))","v":11.569131411408376},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>N$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:M1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>M$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:M1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:M1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-M$5>N$5-M$5, (N$5-M$5), 1)))","v":11.569131411408376},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>O$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:N1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>N$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:N1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:N1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-N$5>O$5-N$5, (O$5-N$5), 1)))","v":11.569131411408376},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>P$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:O1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>O$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:O1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:O1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-O$5>P$5-O$5, (P$5-O$5), 1)))","v":11.569131411408376},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>Q$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:P1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>P$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:P1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:P1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":11.569131411408378},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>R$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Q1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>Q$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Q1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Q1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>S$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:R1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>R$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:R1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:R1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>T$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:S1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>S$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:S1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:S1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>U$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:T1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>T$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:T1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:T1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>V$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:U1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>U$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:U1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:U1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>W$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:V1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>V$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:V1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:V1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>X$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:W1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>W$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:W1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:W1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>Y$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:X1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>X$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:X1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:X1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>Z$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Y1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>Y$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Y1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Y1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AA$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Z1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>Z$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Z1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:Z1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AB$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AA1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AA$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AA1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AA1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AC$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AB1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AB$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AB1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AB1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AD$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AC1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AC$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AC1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AC1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AE$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AD1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AD$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AD1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AD1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AF$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AE1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AE$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AE1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AE1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AG$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AF1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AF$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AF1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AF1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AH$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AG1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AG$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AG1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AG1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AI$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AH1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AH$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AH1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AH1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AJ$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AI1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AI$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AI1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AI1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AK$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AJ1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AJ$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AJ1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AJ1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AL$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AK1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AK$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AK1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AK1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AM$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AL1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AL$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AL1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AL1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AN$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AM1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AM$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AM1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AM1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AO$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AN1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AN$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AN1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AN1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AP$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AO1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AO$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AO1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AO1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AQ$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AP1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AP$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AP1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AP1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AR$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AQ1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AQ$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AQ1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AQ1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AS$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AR1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AR$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AR1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AR1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AT$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AS1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AS$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AS1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AS1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AU$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AT1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AT$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AT1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AT1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AV$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AU1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AU$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AU1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AU1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AW$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AV1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AV$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AV1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AV1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AX$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AW1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AW$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AW1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AW1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AY$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AX1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AX$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AX1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AX1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>AZ$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AY1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AY$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AY1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AY1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BA$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AZ1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>AZ$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AZ1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:AZ1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BB$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BA1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BA$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BA1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BA1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BC$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BB1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BB$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BB1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BB1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BD$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BC1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BC$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BC1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BC1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BE$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BD1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BD$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BD1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BD1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BF$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BE1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BE$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BE1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BE1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BG$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BF1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BF$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BF1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BF1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BH$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BG1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BG$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BG1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BG1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BI$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BH1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BH$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BH1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BH1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BJ$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BI1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BI$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BI1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BI1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BK$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BJ1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BJ$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BJ1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BJ1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BL$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BK1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BK$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BK1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BK1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BM$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BL1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BL$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BL1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BL1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BN$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BM1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BM$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BM1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BM1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BO$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BN1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BN$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BN1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BN1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BP$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BO1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BO$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BO1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BO1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BQ$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BP1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BP$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BP1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BP1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BR$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BQ1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BQ$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BQ1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BQ1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BS$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BR1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BR$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BR1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BR1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BT$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BS1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BS$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BS1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BS1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1357, -$D1367, $D1367)=\"n/a\",0,IF(OFFSET($G1364, -$D1367, $D1367)=\"SL\",\nIF(OFFSET($G1357,-$D1367,$D1367)+$E1367>BU$5,IFERROR((OFFSET($G1356,-$D1367,$D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BT1367))*IF(OFFSET($G1357,-$D1367,$D1367)+$E1367-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1358,-$D1367,$D1367)+$E1367>BT$5,IFERROR(((OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BT1367))*OFFSET($G1363, -$D1367, $D1367)/(OFFSET($G1357,-$D1367,$D1367))),0),OFFSET($G1356,-$D1367,$D1367)-SUM($G1367:BT1367))*IF(OFFSET($G1358,-$D1367,$D1367)+$E1367-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1367)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>M$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:L1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>L$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:L1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:L1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>N$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:M1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>M$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:M1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:M1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>O$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:N1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>N$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:N1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:N1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>P$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:O1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>O$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:O1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:O1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>Q$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:P1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>P$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:P1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:P1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>R$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Q1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>Q$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Q1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Q1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>S$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:R1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>R$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:R1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:R1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>T$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:S1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>S$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:S1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:S1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>U$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:T1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>T$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:T1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:T1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>V$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:U1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>U$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:U1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:U1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>W$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:V1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>V$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:V1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:V1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>X$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:W1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>W$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:W1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:W1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>Y$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:X1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>X$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:X1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:X1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>Z$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Y1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>Y$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Y1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Y1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AA$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Z1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>Z$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Z1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:Z1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AB$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AA1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AA$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AA1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AA1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AC$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AB1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AB$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AB1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AB1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AD$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AC1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AC$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AC1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AC1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AE$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AD1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AD$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AD1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AD1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AF$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AE1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AE$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AE1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AE1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AG$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AF1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AF$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AF1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AF1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AH$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AG1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AG$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AG1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AG1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AI$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AH1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AH$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AH1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AH1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AJ$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AI1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AI$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AI1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AI1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AK$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AJ1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AJ$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AJ1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AJ1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AL$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AK1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AK$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AK1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AK1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AM$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AL1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AL$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AL1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AL1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AN$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AM1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AM$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AM1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AM1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AO$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AN1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AN$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AN1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AN1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AP$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AO1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AO$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AO1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AO1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AQ$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AP1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AP$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AP1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AP1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AR$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AQ1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AQ$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AQ1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AQ1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AS$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AR1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AR$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AR1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AR1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AT$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AS1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AS$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AS1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AS1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AU$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AT1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AT$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AT1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AT1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AV$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AU1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AU$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AU1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AU1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AW$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AV1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AV$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AV1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AV1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AX$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AW1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AW$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AW1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AW1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AY$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AX1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AX$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AX1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AX1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>AZ$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AY1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AY$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AY1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AY1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BA$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AZ1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>AZ$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AZ1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:AZ1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BB$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BA1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BA$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BA1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BA1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BC$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BB1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BB$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BB1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BB1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BD$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BC1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BC$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BC1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BC1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BE$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BD1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BD$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BD1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BD1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BF$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BE1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BE$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BE1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BE1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BG$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BF1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BF$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BF1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BF1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BH$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BG1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BG$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BG1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BG1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BI$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BH1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BH$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BH1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BH1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BJ$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BI1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BI$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BI1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BI1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BK$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BJ1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BJ$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BJ1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BJ1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BL$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BK1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BK$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BK1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BK1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BM$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BL1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BL$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BL1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BL1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BN$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BM1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BM$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BM1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BM1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BO$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BN1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BN$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BN1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BN1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BP$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BO1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BO$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BO1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BO1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BQ$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BP1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BP$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BP1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BP1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BR$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BQ1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BQ$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BQ1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BQ1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BS$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BR1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BR$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BR1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BR1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BT$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BS1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BS$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BS1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BS1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1360, -$D1366, $D1367)=\"n/a\", 0, IF(OFFSET($G1363, -$D1366, $D1367)=\"SL\",\nIF(OFFSET($G1360, -$D1366, $D1367)+$E1367>BU$5, IFERROR((OFFSET($G1359, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))), 0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BT1374))*IF(OFFSET($G1360, -$D1366, $D1367)+$E1367-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1361, -$D1366, $D1367)+$E1367>BT$5, IFERROR(((OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BT1374))*OFFSET($G1362, -$D1366, $D1367)/(OFFSET($G1360, -$D1366, $D1367))),0), OFFSET($G1359, -$D1366, $D1367)-SUM($G1374:BT1374))*IF(OFFSET($G1361, -$D1366, $D1367)+$E1367-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1350&\" - tax depreciation\"","v":"in-house software - tax depreciation"},null,{"$f":"SUM(H1362:H1375)+H1354","v":5.254396555116343},15.407646604122101,24.402324131092417,29.965632503398691,43.840068331430153,52.662104029717256,42.294665783478372,34.277949720905021,25.429458815168687,11.569131411408378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1362:BT1375)+BT1354","v":0},{"$f":"SUM(BU1362:BU1375)+BU1354","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1379","v":"Asset class 50"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1379, 'TAB input'!$D$18:$D$67, 0))","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"E1351+1","v":50},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1379)","v":2.5154670022012091},{"$f":"INDEX('TAB input'!H$18:H$67, $E1379)-INDEX('TAB input'!H$72:H$121, $E1379)-INDEX('TAB input'!H$126:H$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1379)-INDEX('TAB input'!I$72:I$121, $E1379)-INDEX('TAB input'!I$126:I$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1379)-INDEX('TAB input'!J$72:J$121, $E1379)-INDEX('TAB input'!J$126:J$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1379)-INDEX('TAB input'!K$72:K$121, $E1379)-INDEX('TAB input'!K$126:K$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1379)-INDEX('TAB input'!L$72:L$121, $E1379)-INDEX('TAB input'!L$126:L$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1379)-INDEX('TAB input'!M$72:M$121, $E1379)-INDEX('TAB input'!M$126:M$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1379)-INDEX('TAB input'!N$72:N$121, $E1379)-INDEX('TAB input'!N$126:N$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1379)-INDEX('TAB input'!O$72:O$121, $E1379)-INDEX('TAB input'!O$126:O$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1379)-INDEX('TAB input'!P$72:P$121, $E1379)-INDEX('TAB input'!P$126:P$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1379)-INDEX('TAB input'!Q$72:Q$121, $E1379)-INDEX('TAB input'!Q$126:Q$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1379)-INDEX('TAB input'!R$72:R$121, $E1379)-INDEX('TAB input'!R$126:R$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1379)-INDEX('TAB input'!S$72:S$121, $E1379)-INDEX('TAB input'!S$126:S$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1379)-INDEX('TAB input'!T$72:T$121, $E1379)-INDEX('TAB input'!T$126:T$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1379)-INDEX('TAB input'!U$72:U$121, $E1379)-INDEX('TAB input'!U$126:U$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1379)-INDEX('TAB input'!V$72:V$121, $E1379)-INDEX('TAB input'!V$126:V$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1379)-INDEX('TAB input'!W$72:W$121, $E1379)-INDEX('TAB input'!W$126:W$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1379)-INDEX('TAB input'!X$72:X$121, $E1379)-INDEX('TAB input'!X$126:X$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1379)-INDEX('TAB input'!Y$72:Y$121, $E1379)-INDEX('TAB input'!Y$126:Y$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1379)-INDEX('TAB input'!Z$72:Z$121, $E1379)-INDEX('TAB input'!Z$126:Z$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1379)-INDEX('TAB input'!AA$72:AA$121, $E1379)-INDEX('TAB input'!AA$126:AA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1379)-INDEX('TAB input'!AB$72:AB$121, $E1379)-INDEX('TAB input'!AB$126:AB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1379)-INDEX('TAB input'!AC$72:AC$121, $E1379)-INDEX('TAB input'!AC$126:AC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1379)-INDEX('TAB input'!AD$72:AD$121, $E1379)-INDEX('TAB input'!AD$126:AD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1379)-INDEX('TAB input'!AE$72:AE$121, $E1379)-INDEX('TAB input'!AE$126:AE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1379)-INDEX('TAB input'!AF$72:AF$121, $E1379)-INDEX('TAB input'!AF$126:AF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1379)-INDEX('TAB input'!AG$72:AG$121, $E1379)-INDEX('TAB input'!AG$126:AG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1379)-INDEX('TAB input'!AH$72:AH$121, $E1379)-INDEX('TAB input'!AH$126:AH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1379)-INDEX('TAB input'!AI$72:AI$121, $E1379)-INDEX('TAB input'!AI$126:AI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1379)-INDEX('TAB input'!AJ$72:AJ$121, $E1379)-INDEX('TAB input'!AJ$126:AJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1379)-INDEX('TAB input'!AK$72:AK$121, $E1379)-INDEX('TAB input'!AK$126:AK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1379)-INDEX('TAB input'!AL$72:AL$121, $E1379)-INDEX('TAB input'!AL$126:AL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1379)-INDEX('TAB input'!AM$72:AM$121, $E1379)-INDEX('TAB input'!AM$126:AM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1379)-INDEX('TAB input'!AN$72:AN$121, $E1379)-INDEX('TAB input'!AN$126:AN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1379)-INDEX('TAB input'!AO$72:AO$121, $E1379)-INDEX('TAB input'!AO$126:AO$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1379)-INDEX('TAB input'!AP$72:AP$121, $E1379)-INDEX('TAB input'!AP$126:AP$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1379)-INDEX('TAB input'!AQ$72:AQ$121, $E1379)-INDEX('TAB input'!AQ$126:AQ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1379)-INDEX('TAB input'!AR$72:AR$121, $E1379)-INDEX('TAB input'!AR$126:AR$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1379)-INDEX('TAB input'!AS$72:AS$121, $E1379)-INDEX('TAB input'!AS$126:AS$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1379)-INDEX('TAB input'!AT$72:AT$121, $E1379)-INDEX('TAB input'!AT$126:AT$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1379)-INDEX('TAB input'!AU$72:AU$121, $E1379)-INDEX('TAB input'!AU$126:AU$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1379)-INDEX('TAB input'!AV$72:AV$121, $E1379)-INDEX('TAB input'!AV$126:AV$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1379)-INDEX('TAB input'!AW$72:AW$121, $E1379)-INDEX('TAB input'!AW$126:AW$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1379)-INDEX('TAB input'!AX$72:AX$121, $E1379)-INDEX('TAB input'!AX$126:AX$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1379)-INDEX('TAB input'!AY$72:AY$121, $E1379)-INDEX('TAB input'!AY$126:AY$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1379)-INDEX('TAB input'!AZ$72:AZ$121, $E1379)-INDEX('TAB input'!AZ$126:AZ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1379)-INDEX('TAB input'!BA$72:BA$121, $E1379)-INDEX('TAB input'!BA$126:BA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1379)-INDEX('TAB input'!BB$72:BB$121, $E1379)-INDEX('TAB input'!BB$126:BB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1379)-INDEX('TAB input'!BC$72:BC$121, $E1379)-INDEX('TAB input'!BC$126:BC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1379)-INDEX('TAB input'!BD$72:BD$121, $E1379)-INDEX('TAB input'!BD$126:BD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1379)-INDEX('TAB input'!BE$72:BE$121, $E1379)-INDEX('TAB input'!BE$126:BE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1379)-INDEX('TAB input'!BF$72:BF$121, $E1379)-INDEX('TAB input'!BF$126:BF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1379)-INDEX('TAB input'!BG$72:BG$121, $E1379)-INDEX('TAB input'!BG$126:BG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1379)-INDEX('TAB input'!BH$72:BH$121, $E1379)-INDEX('TAB input'!BH$126:BH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1379)-INDEX('TAB input'!BI$72:BI$121, $E1379)-INDEX('TAB input'!BI$126:BI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1379)-INDEX('TAB input'!BJ$72:BJ$121, $E1379)-INDEX('TAB input'!BJ$126:BJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1379)-INDEX('TAB input'!BK$72:BK$121, $E1379)-INDEX('TAB input'!BK$126:BK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1379)-INDEX('TAB input'!BL$72:BL$121, $E1379)-INDEX('TAB input'!BL$126:BL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1379)-INDEX('TAB input'!BM$72:BM$121, $E1379)-INDEX('TAB input'!BM$126:BM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1379)-INDEX('TAB input'!BN$72:BN$121, $E1379)-INDEX('TAB input'!BN$126:BN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1379)-INDEX('TAB input'!BO$72:BO$121, $E1379)-INDEX('TAB input'!BO$126:BO$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1379)-INDEX('TAB input'!BP$72:BP$121, $E1379)-INDEX('TAB input'!BP$126:BP$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1379)-INDEX('TAB input'!BQ$72:BQ$121, $E1379)-INDEX('TAB input'!BQ$126:BQ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1379)-INDEX('TAB input'!BR$72:BR$121, $E1379)-INDEX('TAB input'!BR$126:BR$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1379)-INDEX('TAB input'!BS$72:BS$121, $E1379)-INDEX('TAB input'!BS$126:BS$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1379)-INDEX('TAB input'!BT$72:BT$121, $E1379)-INDEX('TAB input'!BT$126:BT$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1379)-INDEX('TAB input'!BU$72:BU$121, $E1379)-INDEX('TAB input'!BU$126:BU$175, $E1379)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1379)=\"\", IF($G1379=0, 0, F1380), INDEX('TAB input'!$G$180:$G$229, $E1379))","v":3.1032584212882588},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1379)=\"\", G1380, INDEX('TAB input'!H$180:H$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1379)=\"\", H1380, INDEX('TAB input'!I$180:I$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1379)=\"\", I1380, INDEX('TAB input'!J$180:J$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1379)=\"\", J1380, INDEX('TAB input'!K$180:K$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1379)=\"\", K1380, INDEX('TAB input'!L$180:L$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1379)=\"\", L1380, INDEX('TAB input'!M$180:M$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1379)=\"\", M1380, INDEX('TAB input'!N$180:N$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1379)=\"\", N1380, INDEX('TAB input'!O$180:O$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1379)=\"\", O1380, INDEX('TAB input'!P$180:P$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1379)=\"\", P1380, INDEX('TAB input'!Q$180:Q$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1379)=\"\", Q1380, INDEX('TAB input'!R$180:R$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1379)=\"\", R1380, INDEX('TAB input'!S$180:S$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1379)=\"\", S1380, INDEX('TAB input'!T$180:T$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1379)=\"\", T1380, INDEX('TAB input'!U$180:U$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1379)=\"\", U1380, INDEX('TAB input'!V$180:V$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1379)=\"\", V1380, INDEX('TAB input'!W$180:W$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1379)=\"\", W1380, INDEX('TAB input'!X$180:X$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1379)=\"\", X1380, INDEX('TAB input'!Y$180:Y$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1379)=\"\", Y1380, INDEX('TAB input'!Z$180:Z$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1379)=\"\", Z1380, INDEX('TAB input'!AA$180:AA$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1379)=\"\", AA1380, INDEX('TAB input'!AB$180:AB$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1379)=\"\", AB1380, INDEX('TAB input'!AC$180:AC$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1379)=\"\", AC1380, INDEX('TAB input'!AD$180:AD$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1379)=\"\", AD1380, INDEX('TAB input'!AE$180:AE$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1379)=\"\", AE1380, INDEX('TAB input'!AF$180:AF$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1379)=\"\", AF1380, INDEX('TAB input'!AG$180:AG$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1379)=\"\", AG1380, INDEX('TAB input'!AH$180:AH$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1379)=\"\", AH1380, INDEX('TAB input'!AI$180:AI$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1379)=\"\", AI1380, INDEX('TAB input'!AJ$180:AJ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1379)=\"\", AJ1380, INDEX('TAB input'!AK$180:AK$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1379)=\"\", AK1380, INDEX('TAB input'!AL$180:AL$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1379)=\"\", AL1380, INDEX('TAB input'!AM$180:AM$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1379)=\"\", AM1380, INDEX('TAB input'!AN$180:AN$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1379)=\"\", AN1380, INDEX('TAB input'!AO$180:AO$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1379)=\"\", AO1380, INDEX('TAB input'!AP$180:AP$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1379)=\"\", AP1380, INDEX('TAB input'!AQ$180:AQ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1379)=\"\", AQ1380, INDEX('TAB input'!AR$180:AR$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1379)=\"\", AR1380, INDEX('TAB input'!AS$180:AS$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1379)=\"\", AS1380, INDEX('TAB input'!AT$180:AT$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1379)=\"\", AT1380, INDEX('TAB input'!AU$180:AU$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1379)=\"\", AU1380, INDEX('TAB input'!AV$180:AV$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1379)=\"\", AV1380, INDEX('TAB input'!AW$180:AW$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1379)=\"\", AW1380, INDEX('TAB input'!AX$180:AX$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1379)=\"\", AX1380, INDEX('TAB input'!AY$180:AY$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1379)=\"\", AY1380, INDEX('TAB input'!AZ$180:AZ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1379)=\"\", AZ1380, INDEX('TAB input'!BA$180:BA$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1379)=\"\", BA1380, INDEX('TAB input'!BB$180:BB$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1379)=\"\", BB1380, INDEX('TAB input'!BC$180:BC$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1379)=\"\", BC1380, INDEX('TAB input'!BD$180:BD$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1379)=\"\", BD1380, INDEX('TAB input'!BE$180:BE$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1379)=\"\", BE1380, INDEX('TAB input'!BF$180:BF$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1379)=\"\", BF1380, INDEX('TAB input'!BG$180:BG$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1379)=\"\", BG1380, INDEX('TAB input'!BH$180:BH$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1379)=\"\", BH1380, INDEX('TAB input'!BI$180:BI$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1379)=\"\", BI1380, INDEX('TAB input'!BJ$180:BJ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1379)=\"\", BJ1380, INDEX('TAB input'!BK$180:BK$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1379)=\"\", BK1380, INDEX('TAB input'!BL$180:BL$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1379)=\"\", BL1380, INDEX('TAB input'!BM$180:BM$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1379)=\"\", BM1380, INDEX('TAB input'!BN$180:BN$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1379)=\"\", BN1380, INDEX('TAB input'!BO$180:BO$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1379)=\"\", BO1380, INDEX('TAB input'!BP$180:BP$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1379)=\"\", BP1380, INDEX('TAB input'!BQ$180:BQ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1379)=\"\", BQ1380, INDEX('TAB input'!BR$180:BR$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1379)=\"\", BR1380, INDEX('TAB input'!BS$180:BS$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1379)=\"\", BS1380, INDEX('TAB input'!BT$180:BT$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1379)=\"\", BT1380, INDEX('TAB input'!BU$180:BU$229, $E1379))","v":5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1379)=0, G1381, INDEX('TAB input'!H$233:H$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1379)=0, H1381, INDEX('TAB input'!I$233:I$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1379)=0, I1381, INDEX('TAB input'!J$233:J$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1379)=0, J1381, INDEX('TAB input'!K$233:K$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1379)=0, K1381, INDEX('TAB input'!L$233:L$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1379)=0, L1381, INDEX('TAB input'!M$233:M$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1379)=0, M1381, INDEX('TAB input'!N$233:N$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1379)=0, N1381, INDEX('TAB input'!O$233:O$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1379)=0, O1381, INDEX('TAB input'!P$233:P$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1379)=0, P1381, INDEX('TAB input'!Q$233:Q$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1379)=0, Q1381, INDEX('TAB input'!R$233:R$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1379)=0, R1381, INDEX('TAB input'!S$233:S$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1379)=0, S1381, INDEX('TAB input'!T$233:T$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1379)=0, T1381, INDEX('TAB input'!U$233:U$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1379)=0, U1381, INDEX('TAB input'!V$233:V$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1379)=0, V1381, INDEX('TAB input'!W$233:W$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1379)=0, W1381, INDEX('TAB input'!X$233:X$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1379)=0, X1381, INDEX('TAB input'!Y$233:Y$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1379)=0, Y1381, INDEX('TAB input'!Z$233:Z$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1379)=0, Z1381, INDEX('TAB input'!AA$233:AA$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1379)=0, AA1381, INDEX('TAB input'!AB$233:AB$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1379)=0, AB1381, INDEX('TAB input'!AC$233:AC$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1379)=0, AC1381, INDEX('TAB input'!AD$233:AD$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1379)=0, AD1381, INDEX('TAB input'!AE$233:AE$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1379)=0, AE1381, INDEX('TAB input'!AF$233:AF$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1379)=0, AF1381, INDEX('TAB input'!AG$233:AG$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1379)=0, AG1381, INDEX('TAB input'!AH$233:AH$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1379)=0, AH1381, INDEX('TAB input'!AI$233:AI$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1379)=0, AI1381, INDEX('TAB input'!AJ$233:AJ$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1379)=0, AJ1381, INDEX('TAB input'!AK$233:AK$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1379)=0, AK1381, INDEX('TAB input'!AL$233:AL$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1379)=0, AL1381, INDEX('TAB input'!AM$233:AM$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1379)=0, AM1381, INDEX('TAB input'!AN$233:AN$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1379)=0, AN1381, INDEX('TAB input'!AO$233:AO$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1379)=0, AO1381, INDEX('TAB input'!AP$233:AP$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1379)=0, AP1381, INDEX('TAB input'!AQ$233:AQ$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1379)=0, AQ1381, INDEX('TAB input'!AR$233:AR$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1379)=0, AR1381, INDEX('TAB input'!AS$233:AS$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1379)=0, AS1381, INDEX('TAB input'!AT$233:AT$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1379)=0, AT1381, INDEX('TAB input'!AU$233:AU$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1379)=0, AU1381, INDEX('TAB input'!AV$233:AV$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1379)=0, AV1381, INDEX('TAB input'!AW$233:AW$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1379)=0, AW1381, INDEX('TAB input'!AX$233:AX$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1379)=0, AX1381, INDEX('TAB input'!AY$233:AY$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1379)=0, AY1381, INDEX('TAB input'!AZ$233:AZ$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1379)=0, AZ1381, INDEX('TAB input'!BA$233:BA$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1379)=0, BA1381, INDEX('TAB input'!BB$233:BB$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1379)=0, BB1381, INDEX('TAB input'!BC$233:BC$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1379)=0, BC1381, INDEX('TAB input'!BD$233:BD$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1379)=0, BD1381, INDEX('TAB input'!BE$233:BE$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1379)=0, BE1381, INDEX('TAB input'!BF$233:BF$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1379)=0, BF1381, INDEX('TAB input'!BG$233:BG$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1379)=0, BG1381, INDEX('TAB input'!BH$233:BH$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1379)=0, BH1381, INDEX('TAB input'!BI$233:BI$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1379)=0, BI1381, INDEX('TAB input'!BJ$233:BJ$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1379)=0, BJ1381, INDEX('TAB input'!BK$233:BK$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1379)=0, BK1381, INDEX('TAB input'!BL$233:BL$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1379)=0, BL1381, INDEX('TAB input'!BM$233:BM$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1379)=0, BM1381, INDEX('TAB input'!BN$233:BN$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1379)=0, BN1381, INDEX('TAB input'!BO$233:BO$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1379)=0, BO1381, INDEX('TAB input'!BP$233:BP$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1379)=0, BP1381, INDEX('TAB input'!BQ$233:BQ$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1379)=0, BQ1381, INDEX('TAB input'!BR$233:BR$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1379)=0, BR1381, INDEX('TAB input'!BS$233:BS$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1379)=0, BS1381, INDEX('TAB input'!BT$233:BT$282, $E1379))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1379)=0, BT1381, INDEX('TAB input'!BU$233:BU$282, $E1379))","v":"n/a"}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$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, $E1379)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1379)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1379)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1379)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1379)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1379)=\"\", G1387, INDEX('TAB input'!H$446:H$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1379)=\"\", H1387, INDEX('TAB input'!I$446:I$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1379)=\"\", I1387, INDEX('TAB input'!J$446:J$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1379)=\"\", J1387, INDEX('TAB input'!K$446:K$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1379)=\"\", K1387, INDEX('TAB input'!L$446:L$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1379)=\"\", L1387, INDEX('TAB input'!M$446:M$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1379)=\"\", M1387, INDEX('TAB input'!N$446:N$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1379)=\"\", N1387, INDEX('TAB input'!O$446:O$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1379)=\"\", O1387, INDEX('TAB input'!P$446:P$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1379)=\"\", P1387, INDEX('TAB input'!Q$446:Q$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1379)=\"\", Q1387, INDEX('TAB input'!R$446:R$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1379)=\"\", R1387, INDEX('TAB input'!S$446:S$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1379)=\"\", S1387, INDEX('TAB input'!T$446:T$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1379)=\"\", T1387, INDEX('TAB input'!U$446:U$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1379)=\"\", U1387, INDEX('TAB input'!V$446:V$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1379)=\"\", V1387, INDEX('TAB input'!W$446:W$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1379)=\"\", W1387, INDEX('TAB input'!X$446:X$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1379)=\"\", X1387, INDEX('TAB input'!Y$446:Y$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1379)=\"\", Y1387, INDEX('TAB input'!Z$446:Z$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1379)=\"\", Z1387, INDEX('TAB input'!AA$446:AA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1379)=\"\", AA1387, INDEX('TAB input'!AB$446:AB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1379)=\"\", AB1387, INDEX('TAB input'!AC$446:AC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1379)=\"\", AC1387, INDEX('TAB input'!AD$446:AD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1379)=\"\", AD1387, INDEX('TAB input'!AE$446:AE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1379)=\"\", AE1387, INDEX('TAB input'!AF$446:AF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1379)=\"\", AF1387, INDEX('TAB input'!AG$446:AG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1379)=\"\", AG1387, INDEX('TAB input'!AH$446:AH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1379)=\"\", AH1387, INDEX('TAB input'!AI$446:AI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1379)=\"\", AI1387, INDEX('TAB input'!AJ$446:AJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1379)=\"\", AJ1387, INDEX('TAB input'!AK$446:AK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1379)=\"\", AK1387, INDEX('TAB input'!AL$446:AL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1379)=\"\", AL1387, INDEX('TAB input'!AM$446:AM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1379)=\"\", AM1387, INDEX('TAB input'!AN$446:AN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1379)=\"\", AN1387, INDEX('TAB input'!AO$446:AO$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1379)=\"\", AO1387, INDEX('TAB input'!AP$446:AP$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1379)=\"\", AP1387, INDEX('TAB input'!AQ$446:AQ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1379)=\"\", AQ1387, INDEX('TAB input'!AR$446:AR$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1379)=\"\", AR1387, INDEX('TAB input'!AS$446:AS$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1379)=\"\", AS1387, INDEX('TAB input'!AT$446:AT$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1379)=\"\", AT1387, INDEX('TAB input'!AU$446:AU$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1379)=\"\", AU1387, INDEX('TAB input'!AV$446:AV$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1379)=\"\", AV1387, INDEX('TAB input'!AW$446:AW$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1379)=\"\", AW1387, INDEX('TAB input'!AX$446:AX$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1379)=\"\", AX1387, INDEX('TAB input'!AY$446:AY$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1379)=\"\", AY1387, INDEX('TAB input'!AZ$446:AZ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1379)=\"\", AZ1387, INDEX('TAB input'!BA$446:BA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1379)=\"\", BA1387, INDEX('TAB input'!BB$446:BB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1379)=\"\", BB1387, INDEX('TAB input'!BC$446:BC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1379)=\"\", BC1387, INDEX('TAB input'!BD$446:BD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1379)=\"\", BD1387, INDEX('TAB input'!BE$446:BE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1379)=\"\", BE1387, INDEX('TAB input'!BF$446:BF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1379)=\"\", BF1387, INDEX('TAB input'!BG$446:BG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1379)=\"\", BG1387, INDEX('TAB input'!BH$446:BH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1379)=\"\", BH1387, INDEX('TAB input'!BI$446:BI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1379)=\"\", BI1387, INDEX('TAB input'!BJ$446:BJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1379)=\"\", BJ1387, INDEX('TAB input'!BK$446:BK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1379)=\"\", BK1387, INDEX('TAB input'!BL$446:BL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1379)=\"\", BL1387, INDEX('TAB input'!BM$446:BM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1379)=\"\", BM1387, INDEX('TAB input'!BN$446:BN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1379)=\"\", BN1387, INDEX('TAB input'!BO$446:BO$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1379)=\"\", BO1387, INDEX('TAB input'!BP$446:BP$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1379)=\"\", BP1387, INDEX('TAB input'!BQ$446:BQ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1379)=\"\", BQ1387, INDEX('TAB input'!BR$446:BR$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1379)=\"\", BR1387, INDEX('TAB input'!BS$446:BS$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1379)=\"\", BS1387, INDEX('TAB input'!BT$446:BT$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1379)=\"\", BT1387, INDEX('TAB input'!BU$446:BU$495, $E1379))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$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$5), 1))","v":0.81058895544927279},{"$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$5), 1))","v":0.81058895544927279},{"$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$5), 1))","v":0.81058895544927279},{"$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$5), 1))","v":8.3700135853390645E-2},{"$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$5), 1))","v":0}]
[null,null,null,{"$f":"D1390+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1391)","v":"Depreciation of net capex 2021-22"},null,null,{"$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$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1392)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1393)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1394)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1395)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$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$5), 1)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1391)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1392)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1393)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1394)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$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$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1395)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$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$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1378&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H1390:H1403)+H1382","v":0.81058895544927279},0.81058895544927279,0.81058895544927279,8.3700135853390645E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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,{"$f":"SUM(BT1390:BT1403)+BT1382","v":0},{"$f":"SUM(BU1390:BU1403)+BU1382","v":0}]

{"sheet":"Tracking output","index":6,"n_rows":165,"n_cols":68,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - Tracking output - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"_xlfn.SINGLE(IF(COUNT('RAB input'!$11:$11)>=COUNT('TAB input'!$11:$11), 'RAB tracking summary'!G$4, INDEX(TAB_years, ROUNDUP(LOOKUP(2, 1/('TAB input'!$5:$5<>\"\"), 'TAB input'!$5:$5), 0))))","v":"2025-26"},{"$f":"IF(COUNT('RAB input'!$11:$11)>=COUNT('TAB input'!$11:$11), INDEX(RAB_years, MATCH(G$4, RAB_years, 0)+1), INDEX(TAB_years, MATCH(G$4, TAB_years, 0)+1))","v":"2026-27"},{"$f":"IF(COUNT('RAB input'!$11:$11)>=COUNT('TAB input'!$11:$11), INDEX(RAB_years, MATCH(H$4, RAB_years, 0)+1), INDEX(TAB_years, MATCH(H$4, TAB_years, 0)+1))","v":"2027-28"},{"$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":"2028-29"},"2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast RAB depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast RAB depreciation - Aligned ($m, 2025-26)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":6102.2197177545986},{"$f":"SUM(H8:H57)","v":312.42328721903584},{"$f":"SUM(I8:I57)","v":295.11802117034296},279.30060032419527,258.38910852145835,235.06707671800635,207.88905640834867,206.31448688168564,204.72464066049301,202.57934816555849,200.28127221568622,198.09418905638572,198.09418905638572,198.09418905638572,161.87019132112727,105.30465578982202,107.26247318601104,107.50966455224946,107.55913142974447,107.55913142974447,107.55913142974447,107.55913142974447,107.55909376492694,107.55901001467026,107.55901001467026,107.55901001467026,107.55901001467026,107.55901001467026,107.55901001467026,107.55901001467026,107.59404820221732,107.25233834520117,106.1500447278685,104.35756485881559,103.27442988259544,102.09823540909953,98.953656338541862,91.680542165236773,84.050544965282768,77.14940180704572,67.272344322411925,58.144174445491302,49.860377622218223,41.444758842988634,34.268168266803926,27.995974682708933,22.343127290839199,18.90093698971598,15.105901648690654,10.26007255812279,5.0379344929294456,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D27","v":"Asset Class 1"},{"$f":"'RAB input'!$E27","v":"Subtransmission"},{"$f":"IF(AND('RAB input'!$F458=\"No\", $G8=0), \"TRUE\", ROUND('RAB tracking summary'!$D9, 6)=ROUND($G8, 6))","v":true},{"$f":"SUM(H8:XFD8)","v":1021.6935742309972},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=H$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=H$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!H9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=I$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=I$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!I9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=J$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=J$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!J9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=K$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=K$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!K9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=L$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=L$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!L9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=M$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=M$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!M9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=N$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=N$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!N9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=O$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=O$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!O9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=P$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=P$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!P9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Q$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Q9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=R$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=R$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!R9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=S$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=S$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!S9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=T$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=T$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!T9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.970224690356353},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=U$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=U$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!U9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.731275028353188},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=V$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=V$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!V9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":21.792243707445351},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=W$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=W$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!W9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.315840094178302},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=X$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=X$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!X9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Y$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Y9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Z$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Z9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.322090475148901},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.357128662695956},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":23.015418805679804},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":21.91436353710829},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":20.169538075758375},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":19.086403099538238},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":17.87982373993972},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AQ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":17.526586333558754},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AR$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AR9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":16.621884653786697},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AS$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AS9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":15.477286981628525},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AT$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AT9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":13.878072614163793},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AU$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AU9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":11.697635580723128},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AV$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AV9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":9.1556547340227663},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AW$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AW9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":6.89052789856781},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AX$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AX9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":4.603716408291409},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AY$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AY9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.1920310327955876},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AZ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":1.5880460911930303},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D28","v":"Asset Class 2"},{"$f":"'RAB input'!$E28","v":"Distribution system assets"},{"$f":"IF(AND('RAB input'!$F459=\"No\", $G9=0), \"TRUE\", ROUND('RAB tracking summary'!$D10, 6)=ROUND($G9, 6))","v":true},{"$f":"SUM(H9:XFD9)","v":4622.5413827897692},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=H$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=H$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!H10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":164.96792642503206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=I$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=I$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!I10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":164.96792642503206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=J$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=J$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!J10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":164.96792642503206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=K$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=K$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!K10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":164.96792642503206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=L$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=L$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!L10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":164.96792642503206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=M$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=M$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!M10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":164.96792642503206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=N$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=N$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!N10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":164.96792642503206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=O$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=O$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!O10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":164.96792642503206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=P$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=P$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!P10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":165.11540459146656},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Q$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Q10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":165.1700539321622},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=R$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=R$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!R10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":165.1700539321622},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=S$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=S$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!S10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":165.1700539321622},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=T$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=T$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!T10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":165.1700539321622},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=U$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=U$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!U10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":129.18500585890692},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=V$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=V$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!V10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":82.55850164850952},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=W$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=W$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!W10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":82.992722657965587},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=X$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=X$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!X10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.233663643233413},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Y$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Y10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Z$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Z10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.28313052072842},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":83.313515406831016},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AQ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":80.522173742654317},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AR$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AR10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":74.672272395545349},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AS$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AS10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":68.239619450515704},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AT$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AT10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":63.110734039172655},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AU$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AU10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":55.537629155775299},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AV$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AV10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":48.951440125555031},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AW$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AW10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":42.93277013773691},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AX$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AX10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":36.807045148793122},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AY$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AY10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":31.076137234008335},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AZ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":26.407928591515905},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":22.343127290839199},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":18.90093698971598},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":15.105901648690654},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":10.26007255812279},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":5.0379344929294456},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D29","v":"Asset Class 3"},{"$f":"'RAB input'!$E29","v":"SCADA/Network control"},{"$f":"IF(AND('RAB input'!$F460=\"No\", $G10=0), \"TRUE\", ROUND('RAB tracking summary'!$D11, 6)=ROUND($G10, 6))","v":true},108.38497204296583,{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=H$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=H$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!H11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":19.34839684332643},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=I$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=I$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!I11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":17.929267275088382},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=J$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=J$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!J11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":15.74014805230874},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=K$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=K$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!K11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":12.928408573344154},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=L$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=L$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!L11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":10.459860386968659},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=M$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=M$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!M11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":9.9969948590930837},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=N$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=N$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!N11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":8.4224253324300573},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=O$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=O$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!O11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":6.8325791112374343},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=P$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=P$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!P11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":4.5398084498684073},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Q$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Q11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.1870831593005033},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=R$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=R$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!R11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=S$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=S$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!S11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=T$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=T$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!T11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=U$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=U$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!U11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=V$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=V$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!V11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=W$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=W$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!W11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=X$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=X$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!X11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Y$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Y11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Z$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Z11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AQ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AR$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AR11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AS$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AS11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AT$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AT11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AU$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AU11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AV$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AV11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AW$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AW11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AX$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AX11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AY$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AY11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AZ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D30","v":"Asset Class 4"},{"$f":"'RAB input'!$E30","v":"Non-network general assets - IT"},{"$f":"IF(AND('RAB input'!$F461=\"No\", $G11=0), \"TRUE\", ROUND('RAB tracking summary'!$D12, 6)=ROUND($G11, 6))","v":true},10.052462373838603,{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=H$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=H$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!H12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.2683308694945064},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=I$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=I$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!I12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.0034383822811783},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=J$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=J$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!J12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.4931437988176612},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=K$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=K$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!K12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":1.5210979575515413},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=L$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=L$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!L12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.76645136569371475},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=M$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=M$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!M12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=N$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=N$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!N12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=O$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=O$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!O12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=P$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=P$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!P12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Q$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Q12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=R$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=R$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!R12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=S$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=S$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!S12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=T$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=T$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!T12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=U$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=U$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!U12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=V$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=V$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!V12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=W$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=W$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!W12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=X$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=X$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!X12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Y$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Y12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Z$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Z12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AQ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AR$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AR12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AS$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AS12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AT$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AT12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AU$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AU12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AV$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AV12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AW$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AW12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AX$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AX12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AY$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AY12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AZ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D31","v":"Asset Class 5"},{"$f":"'RAB input'!$E31","v":"Non-network general assets - Other"},{"$f":"IF(AND('RAB input'!$F462=\"No\", $G12=0), \"TRUE\", ROUND('RAB tracking summary'!$D13, 6)=ROUND($G12, 6))","v":true},6.517024440783036,{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=H$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=H$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!H13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":1.4867798065515367},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=I$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=I$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!I13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":1.5227655251168553},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=J$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=J$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!J13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":1.3976116469539299},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=K$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=K$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!K13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":1.1012879471769697},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=L$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=L$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!L13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":1.0085795149837444},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=M$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=M$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!M13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=N$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=N$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!N13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=O$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=O$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!O13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=P$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=P$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!P13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Q$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Q13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=R$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=R$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!R13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=S$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=S$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!S13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=T$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=T$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!T13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=U$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=U$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!U13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=V$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=V$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!V13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=W$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=W$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!W13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=X$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=X$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!X13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Y$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Y13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Z$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Z13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AQ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AR$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AR13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AS$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AS13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AT$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AT13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AU$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AU13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AV$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AV13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AW$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AW13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AX$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AX13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AY$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AY13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AZ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D32","v":"Asset Class 6"},{"$f":"'RAB input'!$E32","v":"Land"},{"$f":"IF(AND('RAB input'!$F463=\"No\", $G13=0), \"TRUE\", ROUND('RAB tracking summary'!$D14, 6)=ROUND($G13, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=H$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=H$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!H14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=I$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=I$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!I14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=J$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=J$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!J14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=K$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=K$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!K14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=L$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=L$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!L14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=M$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=M$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!M14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=N$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=N$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!N14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=O$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=O$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!O14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=P$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=P$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!P14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Q$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Q14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=R$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=R$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!R14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=S$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=S$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!S14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=T$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=T$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!T14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=U$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=U$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!U14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=V$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=V$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!V14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=W$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=W$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!W14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=X$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=X$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!X14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Y$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Y14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Z$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Z14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AQ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AR$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AR14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AS$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AS14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AT$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AT14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AU$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AU14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AV$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AV14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AW$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AW14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AX$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AX14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AY$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AY14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AZ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D33","v":"Asset Class 7"},{"$f":"'RAB input'!$E33","v":"Secondary systems (pre 2016)"},{"$f":"IF(AND('RAB input'!$F464=\"No\", $G14=0), \"TRUE\", ROUND('RAB tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},49.846676783147338,{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=H$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=H$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!H15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":9.9693353566294665},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=I$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=I$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!I15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":9.9693353566294665},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=J$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=J$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!J15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":9.9693353566294665},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=K$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=K$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!K15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":9.9693353566294665},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=L$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=L$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!L15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":9.9693353566294736},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=M$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=M$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!M15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=N$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=N$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!N15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=O$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=O$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!O15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=P$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=P$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!P15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Q$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Q15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=R$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=R$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!R15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=S$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=S$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!S15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=T$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=T$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!T15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=U$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=U$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!U15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=V$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=V$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!V15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=W$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=W$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!W15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=X$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=X$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!X15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Y$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Y15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Z$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Z15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AQ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AR$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AR15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AS$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AS15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AT$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AT15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AU$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AU15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AV$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AV15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AW$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AW15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AX$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AX15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AY$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AY15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AZ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D34","v":"Asset Class 8"},{"$f":"'RAB input'!$E34","v":"Accelerated Depr - Distr assets (Contingent Project 1)"},{"$f":"IF(AND('RAB input'!$F465=\"No\", $G15=0), \"TRUE\", ROUND('RAB tracking summary'!$D16, 6)=ROUND($G15, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=H$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=H$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!H16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=I$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=I$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!I16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=J$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=J$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!J16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=K$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=K$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!K16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=L$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=L$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!L16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=M$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=M$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!M16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=N$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=N$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!N16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=O$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=O$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!O16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=P$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=P$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!P16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Q$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Q16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=R$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=R$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!R16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=S$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=S$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!S16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=T$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=T$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!T16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=U$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=U$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!U16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=V$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=V$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!V16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=W$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=W$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!W16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=X$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=X$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!X16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Y$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Y16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Z$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Z16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AQ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AR$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AR16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AS$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AS16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AT$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AT16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AU$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AU16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AV$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AV16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AW$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AW16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AX$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AX16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AY$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AY16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AZ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D35","v":"Asset Class 9"},{"$f":"'RAB input'!$E35","v":"Accelerated Depr - Distr assets (Contingent Project 2)"},{"$f":"IF(AND('RAB input'!$F466=\"No\", $G16=0), \"TRUE\", ROUND('RAB tracking summary'!$D17, 6)=ROUND($G16, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=H$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=H$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!H17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=I$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=I$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!I17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=J$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=J$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!J17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=K$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=K$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!K17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=L$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=L$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!L17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=M$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=M$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!M17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=N$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=N$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!N17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=O$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=O$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!O17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=P$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=P$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!P17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Q$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Q17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=R$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=R$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!R17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=S$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=S$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!S17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=T$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=T$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!T17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=U$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=U$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!U17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=V$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=V$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!V17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=W$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=W$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!W17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=X$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=X$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!X17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Y$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Y17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Z$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Z17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AQ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AR$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AR17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AS$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AS17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AT$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AT17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AU$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AU17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AV$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AV17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AW$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AW17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AX$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AX17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AY$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AY17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AZ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D36","v":"Asset Class 10"},{"$f":"'RAB input'!$E36","v":"Accelerated Depr - Distr assets (Contingent Project 3)"},{"$f":"IF(AND('RAB input'!$F467=\"No\", $G17=0), \"TRUE\", ROUND('RAB tracking summary'!$D18, 6)=ROUND($G17, 6))","v":true},-2.2204460492503131E-16,{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=H$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=H$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!H18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":-2.2204460492503131E-16},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=I$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=I$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!I18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=J$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=J$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!J18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=K$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=K$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!K18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=L$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=L$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!L18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=M$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=M$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!M18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=N$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=N$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!N18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=O$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=O$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!O18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=P$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=P$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!P18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Q$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Q18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=R$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=R$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!R18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=S$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=S$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!S18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=T$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=T$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!T18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=U$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=U$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!U18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=V$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=V$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!V18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=W$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=W$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!W18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=X$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=X$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!X18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Y$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Y18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Z$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Z18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AQ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AR$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AR18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AS$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AS18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AT$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AT18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AU$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AU18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AV$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AV18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AW$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AW18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AX$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AX18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AY$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AY18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AZ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D37","v":"Asset Class 11"},{"$f":"'RAB input'!$E37","v":"Accelerated Depr - Distr assets (Other)"},{"$f":"IF(AND('RAB input'!$F468=\"No\", $G18=0), \"TRUE\", ROUND('RAB tracking summary'!$D19, 6)=ROUND($G18, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=H$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=H$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!H19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=I$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=I$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!I19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=J$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=J$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!J19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=K$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=K$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!K19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=L$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=L$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!L19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=M$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=M$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!M19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=N$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=N$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!N19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=O$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=O$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!O19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=P$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=P$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!P19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Q$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Q19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=R$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=R$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!R19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=S$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=S$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!S19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=T$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=T$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!T19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=U$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=U$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!U19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=V$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=V$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!V19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=W$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=W$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!W19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=X$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=X$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!X19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Y$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Y19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Z$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Z19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AQ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AR$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AR19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AS$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AS19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AT$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AT19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AU$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AU19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AV$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AV19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AW$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AW19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AX$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AX19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AY$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AY19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AZ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D38","v":"Asset Class 12"},{"$f":"'RAB input'!$E38","v":"Non-network leasehold land & buildings - 1 July 2021"},{"$f":"IF(AND('RAB input'!$F469=\"No\", $G19=0), \"TRUE\", ROUND('RAB tracking summary'!$D20, 6)=ROUND($G19, 6))","v":true},14.634308845222584,{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=H$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=H$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!H20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":4.4550881392727657},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=I$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=I$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!I20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":4.4550881392727657},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=J$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=J$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!J20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":4.4550881392727657},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=K$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=K$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!K20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.269044427404288},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=L$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=L$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!L20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=M$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=M$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!M20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=N$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=N$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!N20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=O$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=O$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!O20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=P$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=P$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!P20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Q$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Q20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=R$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=R$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!R20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=S$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=S$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!S20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=T$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=T$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!T20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=U$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=U$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!U20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=V$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=V$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!V20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=W$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=W$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!W20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=X$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=X$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!X20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Y$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Y20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Z$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Z20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AQ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AR$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AR20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AS$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AS20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AT$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AT20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AU$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AU20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AV$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AV20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AW$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AW20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AX$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AX20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AY$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AY20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AZ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D39","v":"Asset Class 13"},{"$f":"'RAB input'!$E39","v":"Non- Network Leasehold Land & Buildings - 2021-22"},{"$f":"IF(AND('RAB input'!$F470=\"No\", $G20=0), \"TRUE\", ROUND('RAB tracking summary'!$D21, 6)=ROUND($G20, 6))","v":true},2.6334668150935743E-3,{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=H$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=H$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!H21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=I$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=I$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!I21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=J$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=J$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!J21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=K$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=K$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!K21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=L$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=L$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!L21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=M$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=M$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!M21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=N$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=N$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!N21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=O$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=O$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!O21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=P$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=P$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!P21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Q$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Q21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=R$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=R$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!R21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=S$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=S$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!S21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=T$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=T$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!T21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=U$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=U$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!U21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=V$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=V$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!V21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=W$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=W$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!W21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=X$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=X$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!X21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Y$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Y21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Z$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Z21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2141507421019694E-4},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":8.375025667943933E-5},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AQ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AR$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AR21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AS$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AS21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AT$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AT21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AU$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AU21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AV$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AV21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AW$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AW21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AX$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AX21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AY$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AY21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AZ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D40","v":"Asset Class 14"},{"$f":"'RAB input'!$E40","v":"Non- Network Leasehold Land & Buildings - 2025-26"},{"$f":"IF(AND('RAB input'!$F471=\"No\", $G21=0), \"TRUE\", ROUND('RAB tracking summary'!$D22, 6)=ROUND($G21, 6))","v":true},1.2874114798822212,{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=H$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=H$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!H22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0.34383860354369961},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=I$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=I$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!I22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0.34383860354369966},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=J$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=J$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!J22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0.2896729371289693},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=K$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=K$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!K22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0.28967293712896941},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=L$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=L$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!L22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.0388398536883047E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=M$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=M$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!M22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=N$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=N$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!N22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=O$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=O$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!O22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=P$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=P$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!P22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Q$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Q22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=R$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=R$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!R22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=S$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=S$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!S22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=T$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=T$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!T22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=U$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=U$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!U22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=V$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=V$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!V22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=W$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=W$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!W22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=X$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=X$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!X22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Y$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Y22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Z$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Z22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AQ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AR$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AR22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AS$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AS22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AT$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AT22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AU$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AU22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AV$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AV22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AW$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AW22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AX$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AX22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AY$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AY22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AZ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D41","v":"Asset Class 15"},{"$f":"'RAB input'!$E41","v":0},{"$f":"IF(AND('RAB input'!$F472=\"No\", $G22=0), \"TRUE\", ROUND('RAB tracking summary'!$D23, 6)=ROUND($G22, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=H$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=H$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!H23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=I$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=I$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!I23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=J$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=J$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!J23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=K$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=K$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!K23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=L$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=L$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!L23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=M$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=M$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!M23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=N$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=N$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!N23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=O$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=O$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!O23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=P$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=P$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!P23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Q$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Q23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=R$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=R$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!R23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=S$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=S$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!S23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=T$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=T$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!T23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=U$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=U$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!U23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=V$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=V$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!V23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=W$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=W$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!W23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=X$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=X$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!X23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Y$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Y23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Z$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Z23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AQ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AR$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AR23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AS$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AS23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AT$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AT23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AU$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AU23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AV$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AV23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AW$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AW23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AX$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AX23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AY$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AY23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AZ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D42","v":"Asset Class 16"},{"$f":"'RAB input'!$E42","v":"Critical spares - network assets"},{"$f":"IF(AND('RAB input'!$F473=\"No\", $G23=0), \"TRUE\", ROUND('RAB tracking summary'!$D24, 6)=ROUND($G23, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=H$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=H$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!H24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=I$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=I$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!I24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=J$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=J$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!J24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=K$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=K$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!K24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=L$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=L$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!L24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=M$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=M$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!M24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=N$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=N$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!N24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=O$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=O$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!O24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=P$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=P$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!P24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Q$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Q24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=R$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=R$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!R24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=S$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=S$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!S24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=T$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=T$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!T24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=U$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=U$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!U24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=V$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=V$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!V24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=W$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=W$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!W24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=X$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=X$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!X24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Y$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Y24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Z$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Z24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AQ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AR$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AR24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AS$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AS24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AT$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AT24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AU$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AU24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AV$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AV24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AW$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AW24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AX$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AX24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AY$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AY24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AZ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D43","v":"Asset Class 17"},{"$f":"'RAB input'!$E43","v":0},{"$f":"IF(AND('RAB input'!$F474=\"No\", $G24=0), \"TRUE\", ROUND('RAB tracking summary'!$D25, 6)=ROUND($G24, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=H$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=H$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!H25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=I$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=I$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!I25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=J$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=J$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!J25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=K$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=K$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!K25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=L$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=L$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!L25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=M$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=M$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!M25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=N$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=N$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!N25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=O$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=O$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!O25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=P$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=P$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!P25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Q$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Q25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=R$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=R$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!R25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=S$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=S$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!S25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=T$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=T$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!T25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=U$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=U$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!U25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=V$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=V$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!V25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=W$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=W$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!W25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=X$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=X$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!X25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Y$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Y25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Z$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Z25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AQ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AR$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AR25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AS$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AS25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AT$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AT25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AU$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AU25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AV$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AV25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AW$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AW25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AX$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AX25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AY$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AY25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AZ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D44","v":"Asset Class 18"},{"$f":"'RAB input'!$E44","v":0},{"$f":"IF(AND('RAB input'!$F475=\"No\", $G25=0), \"TRUE\", ROUND('RAB tracking summary'!$D26, 6)=ROUND($G25, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=H$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=H$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!H26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=I$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=I$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!I26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=J$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=J$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!J26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=K$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=K$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!K26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=L$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=L$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!L26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=M$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=M$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!M26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=N$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=N$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!N26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=O$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=O$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!O26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=P$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=P$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!P26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Q$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Q26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=R$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=R$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!R26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=S$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=S$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!S26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=T$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=T$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!T26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=U$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=U$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!U26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=V$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=V$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!V26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=W$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=W$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!W26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=X$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=X$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!X26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Y$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Y26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Z$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Z26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AQ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AR$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AR26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AS$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AS26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AT$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AT26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AU$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AU26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AV$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AV26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AW$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AW26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AX$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AX26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AY$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AY26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AZ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D45","v":"Asset Class 19"},{"$f":"'RAB input'!$E45","v":0},{"$f":"IF(AND('RAB input'!$F476=\"No\", $G26=0), \"TRUE\", ROUND('RAB tracking summary'!$D27, 6)=ROUND($G26, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=H$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=H$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!H27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=I$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=I$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!I27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=J$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=J$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!J27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=K$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=K$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!K27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=L$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=L$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!L27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=M$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=M$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!M27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=N$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=N$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!N27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=O$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=O$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!O27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=P$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=P$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!P27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Q$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Q27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=R$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=R$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!R27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=S$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=S$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!S27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=T$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=T$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!T27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=U$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=U$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!U27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=V$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=V$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!V27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=W$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=W$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!W27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=X$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=X$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!X27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Y$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Y27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Z$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Z27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AQ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AR$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AR27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AS$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AS27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AT$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AT27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AU$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AU27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AV$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AV27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AW$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AW27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AX$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AX27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AY$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AY27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AZ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D46","v":"Asset Class 20"},{"$f":"'RAB input'!$E46","v":0},{"$f":"IF(AND('RAB input'!$F477=\"No\", $G27=0), \"TRUE\", ROUND('RAB tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=H$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=H$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!H28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=I$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=I$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!I28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=J$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=J$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!J28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=K$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=K$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!K28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=L$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=L$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!L28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=M$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=M$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!M28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=N$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=N$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!N28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=O$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=O$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!O28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=P$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=P$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!P28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Q$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Q28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=R$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=R$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!R28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=S$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=S$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!S28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=T$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=T$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!T28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=U$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=U$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!U28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=V$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=V$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!V28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=W$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=W$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!W28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=X$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=X$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!X28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Y$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Y28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Z$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Z28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AQ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AR$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AR28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AS$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AS28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AT$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AT28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AU$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AU28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AV$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AV28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AW$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AW28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AX$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AX28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AY$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AY28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AZ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D47","v":"Asset Class 21"},{"$f":"'RAB input'!$E47","v":0},{"$f":"IF(AND('RAB input'!$F478=\"No\", $G28=0), \"TRUE\", ROUND('RAB tracking summary'!$D29, 6)=ROUND($G28, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=H$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=H$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!H29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=I$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=I$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!I29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=J$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=J$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!J29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=K$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=K$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!K29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=L$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=L$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!L29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=M$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=M$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!M29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=N$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=N$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!N29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=O$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=O$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!O29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=P$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=P$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!P29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Q$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Q29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=R$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=R$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!R29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=S$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=S$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!S29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=T$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=T$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!T29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=U$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=U$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!U29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=V$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=V$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!V29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=W$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=W$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!W29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=X$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=X$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!X29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Y$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Y29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Z$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Z29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AQ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AR$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AR29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AS$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AS29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AT$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AT29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AU$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AU29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AV$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AV29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AW$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AW29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AX$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AX29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AY$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AY29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AZ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D48","v":"Asset Class 22"},{"$f":"'RAB input'!$E48","v":0},{"$f":"IF(AND('RAB input'!$F479=\"No\", $G29=0), \"TRUE\", ROUND('RAB tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=H$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=H$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!H30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=I$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=I$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!I30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=J$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=J$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!J30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=K$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=K$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!K30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=L$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=L$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!L30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=M$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=M$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!M30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=N$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=N$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!N30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=O$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=O$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!O30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=P$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=P$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!P30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Q$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Q30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=R$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=R$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!R30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=S$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=S$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!S30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=T$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=T$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!T30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=U$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=U$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!U30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=V$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=V$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!V30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=W$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=W$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!W30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=X$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=X$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!X30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Y$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Y30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Z$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Z30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AQ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AR$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AR30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AS$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AS30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AT$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AT30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AU$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AU30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AV$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AV30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AW$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AW30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AX$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AX30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AY$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AY30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AZ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D49","v":"Asset Class 23"},{"$f":"'RAB input'!$E49","v":0},{"$f":"IF(AND('RAB input'!$F480=\"No\", $G30=0), \"TRUE\", ROUND('RAB tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=H$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=H$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!H31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=I$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=I$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!I31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=J$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=J$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!J31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=K$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=K$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!K31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=L$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=L$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!L31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=M$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=M$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!M31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=N$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=N$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!N31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=O$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=O$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!O31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=P$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=P$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!P31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Q$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Q31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=R$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=R$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!R31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=S$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=S$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!S31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=T$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=T$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!T31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=U$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=U$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!U31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=V$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=V$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!V31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=W$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=W$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!W31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=X$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=X$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!X31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Y$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Y31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Z$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Z31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AQ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AR$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AR31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AS$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AS31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AT$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AT31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AU$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AU31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AV$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AV31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AW$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AW31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AX$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AX31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AY$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AY31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AZ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D50","v":"Asset Class 24"},{"$f":"'RAB input'!$E50","v":0},{"$f":"IF(AND('RAB input'!$F481=\"No\", $G31=0), \"TRUE\", ROUND('RAB tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=H$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=H$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!H32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=I$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=I$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!I32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=J$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=J$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!J32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=K$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=K$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!K32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=L$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=L$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!L32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=M$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=M$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!M32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=N$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=N$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!N32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=O$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=O$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!O32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=P$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=P$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!P32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Q$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Q32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=R$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=R$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!R32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=S$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=S$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!S32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=T$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=T$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!T32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=U$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=U$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!U32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=V$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=V$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!V32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=W$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=W$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!W32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=X$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=X$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!X32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Y$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Y32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Z$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Z32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AQ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AR$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AR32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AS$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AS32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AT$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AT32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AU$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AU32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AV$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AV32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AW$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AW32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AX$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AX32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AY$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AY32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AZ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D51","v":"Asset Class 25"},{"$f":"'RAB input'!$E51","v":0},{"$f":"IF(AND('RAB input'!$F482=\"No\", $G32=0), \"TRUE\", ROUND('RAB tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=H$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=H$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!H33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=I$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=I$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!I33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=J$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=J$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!J33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=K$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=K$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!K33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=L$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=L$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!L33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=M$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=M$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!M33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=N$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=N$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!N33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=O$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=O$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!O33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=P$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=P$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!P33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Q$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Q33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=R$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=R$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!R33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=S$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=S$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!S33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=T$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=T$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!T33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=U$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=U$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!U33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=V$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=V$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!V33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=W$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=W$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!W33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=X$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=X$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!X33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Y$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Y33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Z$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Z33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AQ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AR$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AR33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AS$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AS33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AT$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AT33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AU$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AU33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AV$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AV33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AW$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AW33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AX$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AX33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AY$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AY33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AZ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D52","v":"Asset Class 26"},{"$f":"'RAB input'!$E52","v":0},{"$f":"IF(AND('RAB input'!$F483=\"No\", $G33=0), \"TRUE\", ROUND('RAB tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=H$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=H$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!H34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=I$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=I$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!I34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=J$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=J$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!J34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=K$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=K$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!K34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=L$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=L$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!L34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=M$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=M$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!M34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=N$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=N$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!N34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=O$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=O$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!O34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=P$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=P$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!P34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Q$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Q34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=R$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=R$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!R34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=S$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=S$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!S34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=T$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=T$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!T34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=U$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=U$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!U34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=V$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=V$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!V34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=W$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=W$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!W34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=X$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=X$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!X34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Y$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Y34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Z$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Z34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AQ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AR$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AR34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AS$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AS34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AT$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AT34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AU$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AU34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AV$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AV34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AW$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AW34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AX$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AX34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AY$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AY34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AZ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D53","v":"Asset Class 27"},{"$f":"'RAB input'!$E53","v":0},{"$f":"IF(AND('RAB input'!$F484=\"No\", $G34=0), \"TRUE\", ROUND('RAB tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=H$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=H$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!H35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=I$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=I$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!I35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=J$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=J$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!J35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=K$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=K$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!K35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=L$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=L$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!L35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=M$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=M$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!M35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=N$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=N$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!N35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=O$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=O$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!O35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=P$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=P$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!P35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Q$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Q35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=R$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=R$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!R35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=S$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=S$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!S35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=T$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=T$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!T35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=U$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=U$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!U35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=V$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=V$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!V35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=W$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=W$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!W35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=X$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=X$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!X35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Y$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Y35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Z$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Z35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AQ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AR$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AR35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AS$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AS35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AT$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AT35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AU$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AU35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AV$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AV35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AW$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AW35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AX$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AX35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AY$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AY35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AZ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D54","v":"Asset Class 28"},{"$f":"'RAB input'!$E54","v":0},{"$f":"IF(AND('RAB input'!$F485=\"No\", $G35=0), \"TRUE\", ROUND('RAB tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=H$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=H$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!H36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=I$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=I$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!I36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=J$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=J$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!J36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=K$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=K$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!K36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=L$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=L$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!L36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=M$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=M$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!M36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=N$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=N$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!N36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=O$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=O$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!O36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=P$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=P$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!P36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Q$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Q36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=R$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=R$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!R36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=S$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=S$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!S36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=T$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=T$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!T36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=U$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=U$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!U36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=V$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=V$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!V36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=W$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=W$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!W36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=X$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=X$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!X36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Y$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Y36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Z$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Z36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AQ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AR$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AR36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AS$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AS36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AT$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AT36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AU$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AU36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AV$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AV36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AW$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AW36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AX$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AX36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AY$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AY36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AZ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D55","v":"Asset Class 29"},{"$f":"'RAB input'!$E55","v":0},{"$f":"IF(AND('RAB input'!$F486=\"No\", $G36=0), \"TRUE\", ROUND('RAB tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=H$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=H$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!H37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=I$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=I$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!I37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=J$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=J$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!J37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=K$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=K$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!K37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=L$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=L$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!L37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=M$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=M$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!M37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=N$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=N$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!N37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=O$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=O$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!O37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=P$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=P$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!P37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Q$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Q37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=R$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=R$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!R37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=S$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=S$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!S37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=T$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=T$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!T37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=U$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=U$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!U37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=V$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=V$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!V37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=W$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=W$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!W37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=X$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=X$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!X37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Y$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Y37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Z$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Z37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AQ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AR$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AR37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AS$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AS37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AT$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AT37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AU$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AU37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AV$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AV37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AW$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AW37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AX$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AX37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AY$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AY37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AZ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D56","v":"Asset Class 30"},{"$f":"'RAB input'!$E56","v":0},{"$f":"IF(AND('RAB input'!$F487=\"No\", $G37=0), \"TRUE\", ROUND('RAB tracking summary'!$D38, 6)=ROUND($G37, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=H$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=H$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!H38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=I$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=I$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!I38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=J$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=J$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!J38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=K$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=K$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!K38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=L$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=L$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!L38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=M$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=M$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!M38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=N$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=N$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!N38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=O$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=O$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!O38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=P$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=P$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!P38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Q$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Q38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=R$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=R$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!R38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=S$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=S$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!S38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=T$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=T$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!T38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=U$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=U$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!U38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=V$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=V$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!V38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=W$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=W$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!W38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=X$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=X$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!X38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Y$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Y38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Z$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Z38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AQ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AR$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AR38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AS$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AS38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AT$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AT38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AU$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AU38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AV$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AV38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AW$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AW38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AX$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AX38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AY$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AY38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AZ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D57","v":"Asset Class 31"},{"$f":"'RAB input'!$E57","v":0},{"$f":"IF(AND('RAB input'!$F488=\"No\", $G38=0), \"TRUE\", ROUND('RAB tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=H$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=H$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!H39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=I$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=I$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!I39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=J$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=J$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!J39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=K$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=K$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!K39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=L$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=L$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!L39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=M$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=M$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!M39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=N$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=N$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!N39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=O$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=O$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!O39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=P$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=P$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!P39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Q$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Q39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=R$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=R$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!R39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=S$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=S$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!S39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=T$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=T$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!T39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=U$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=U$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!U39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=V$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=V$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!V39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=W$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=W$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!W39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=X$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=X$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!X39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Y$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Y39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Z$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Z39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AQ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AR$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AR39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AS$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AS39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AT$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AT39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AU$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AU39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AV$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AV39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AW$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AW39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AX$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AX39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AY$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AY39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AZ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D58","v":"Asset Class 32"},{"$f":"'RAB input'!$E58","v":0},{"$f":"IF(AND('RAB input'!$F489=\"No\", $G39=0), \"TRUE\", ROUND('RAB tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=H$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=H$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!H40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=I$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=I$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!I40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=J$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=J$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!J40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=K$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=K$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!K40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=L$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=L$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!L40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=M$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=M$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!M40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=N$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=N$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!N40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=O$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=O$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!O40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=P$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=P$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!P40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Q$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Q40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=R$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=R$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!R40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=S$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=S$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!S40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=T$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=T$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!T40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=U$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=U$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!U40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=V$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=V$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!V40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=W$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=W$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!W40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=X$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=X$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!X40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Y$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Y40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Z$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Z40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AQ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AR$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AR40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AS$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AS40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AT$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AT40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AU$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AU40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AV$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AV40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AW$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AW40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AX$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AX40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AY$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AY40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AZ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D59","v":"Asset Class 33"},{"$f":"'RAB input'!$E59","v":0},{"$f":"IF(AND('RAB input'!$F490=\"No\", $G40=0), \"TRUE\", ROUND('RAB tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=H$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=H$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!H41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=I$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=I$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!I41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=J$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=J$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!J41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=K$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=K$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!K41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=L$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=L$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!L41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=M$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=M$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!M41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=N$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=N$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!N41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=O$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=O$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!O41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=P$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=P$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!P41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Q$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Q41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=R$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=R$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!R41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=S$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=S$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!S41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=T$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=T$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!T41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=U$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=U$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!U41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=V$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=V$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!V41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=W$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=W$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!W41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=X$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=X$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!X41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Y$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Y41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Z$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Z41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AQ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AR$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AR41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AS$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AS41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AT$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AT41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AU$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AU41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AV$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AV41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AW$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AW41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AX$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AX41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AY$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AY41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AZ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D60","v":"Asset Class 34"},{"$f":"'RAB input'!$E60","v":0},{"$f":"IF(AND('RAB input'!$F491=\"No\", $G41=0), \"TRUE\", ROUND('RAB tracking summary'!$D42, 6)=ROUND($G41, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=H$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=H$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!H42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=I$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=I$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!I42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=J$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=J$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!J42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=K$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=K$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!K42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=L$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=L$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!L42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=M$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=M$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!M42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=N$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=N$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!N42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=O$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=O$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!O42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=P$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=P$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!P42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Q$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Q42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=R$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=R$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!R42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=S$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=S$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!S42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=T$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=T$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!T42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=U$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=U$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!U42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=V$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=V$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!V42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=W$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=W$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!W42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=X$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=X$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!X42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Y$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Y42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Z$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Z42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AQ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AR$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AR42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AS$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AS42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AT$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AT42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AU$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AU42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AV$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AV42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AW$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AW42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AX$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AX42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AY$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AY42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AZ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D61","v":"Asset Class 35"},{"$f":"'RAB input'!$E61","v":0},{"$f":"IF(AND('RAB input'!$F492=\"No\", $G42=0), \"TRUE\", ROUND('RAB tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=H$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=H$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!H43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=I$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=I$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!I43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=J$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=J$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!J43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=K$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=K$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!K43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=L$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=L$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!L43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=M$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=M$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!M43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=N$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=N$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!N43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=O$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=O$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!O43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=P$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=P$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!P43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Q$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Q43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=R$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=R$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!R43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=S$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=S$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!S43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=T$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=T$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!T43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=U$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=U$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!U43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=V$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=V$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!V43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=W$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=W$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!W43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=X$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=X$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!X43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Y$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Y43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Z$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Z43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AQ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AR$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AR43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AS$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AS43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AT$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AT43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AU$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AU43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AV$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AV43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AW$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AW43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AX$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AX43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AY$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AY43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AZ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D62","v":"Asset Class 36"},{"$f":"'RAB input'!$E62","v":0},{"$f":"IF(AND('RAB input'!$F493=\"No\", $G43=0), \"TRUE\", ROUND('RAB tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=H$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=H$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!H44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=I$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=I$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!I44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=J$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=J$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!J44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=K$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=K$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!K44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=L$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=L$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!L44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=M$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=M$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!M44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=N$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=N$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!N44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=O$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=O$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!O44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=P$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=P$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!P44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Q$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Q44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=R$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=R$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!R44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=S$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=S$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!S44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=T$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=T$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!T44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=U$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=U$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!U44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=V$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=V$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!V44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=W$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=W$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!W44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=X$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=X$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!X44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Y$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Y44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Z$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Z44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AQ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AR$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AR44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AS$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AS44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AT$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AT44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AU$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AU44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AV$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AV44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AW$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AW44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AX$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AX44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AY$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AY44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AZ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D63","v":"Asset Class 37"},{"$f":"'RAB input'!$E63","v":0},{"$f":"IF(AND('RAB input'!$F494=\"No\", $G44=0), \"TRUE\", ROUND('RAB tracking summary'!$D45, 6)=ROUND($G44, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=H$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=H$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!H45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=I$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=I$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!I45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=J$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=J$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!J45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=K$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=K$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!K45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=L$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=L$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!L45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=M$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=M$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!M45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=N$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=N$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!N45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=O$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=O$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!O45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=P$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=P$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!P45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Q$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Q45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=R$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=R$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!R45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=S$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=S$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!S45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=T$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=T$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!T45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=U$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=U$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!U45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=V$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=V$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!V45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=W$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=W$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!W45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=X$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=X$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!X45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Y$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Y45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Z$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Z45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AQ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AR$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AR45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AS$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AS45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AT$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AT45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AU$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AU45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AV$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AV45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AW$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AW45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AX$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AX45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AY$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AY45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AZ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D64","v":"Asset Class 38"},{"$f":"'RAB input'!$E64","v":0},{"$f":"IF(AND('RAB input'!$F495=\"No\", $G45=0), \"TRUE\", ROUND('RAB tracking summary'!$D46, 6)=ROUND($G45, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=H$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=H$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!H46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=I$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=I$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!I46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=J$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=J$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!J46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=K$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=K$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!K46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=L$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=L$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!L46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=M$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=M$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!M46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=N$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=N$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!N46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=O$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=O$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!O46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=P$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=P$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!P46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Q$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Q46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=R$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=R$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!R46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=S$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=S$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!S46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=T$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=T$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!T46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=U$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=U$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!U46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=V$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=V$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!V46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=W$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=W$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!W46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=X$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=X$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!X46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Y$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Y46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Z$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Z46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AQ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AR$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AR46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AS$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AS46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AT$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AT46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AU$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AU46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AV$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AV46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AW$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AW46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AX$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AX46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AY$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AY46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AZ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D65","v":"Asset Class 39"},{"$f":"'RAB input'!$E65","v":0},{"$f":"IF(AND('RAB input'!$F496=\"No\", $G46=0), \"TRUE\", ROUND('RAB tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=H$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=H$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!H47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=I$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=I$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!I47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=J$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=J$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!J47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=K$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=K$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!K47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=L$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=L$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!L47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=M$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=M$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!M47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=N$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=N$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!N47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=O$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=O$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!O47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=P$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=P$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!P47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Q$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Q47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=R$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=R$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!R47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=S$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=S$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!S47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=T$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=T$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!T47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=U$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=U$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!U47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=V$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=V$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!V47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=W$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=W$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!W47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=X$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=X$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!X47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Y$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Y47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Z$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Z47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AQ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AR$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AR47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AS$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AS47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AT$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AT47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AU$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AU47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AV$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AV47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AW$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AW47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AX$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AX47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AY$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AY47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AZ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D66","v":"Asset Class 40"},{"$f":"'RAB input'!$E66","v":0},{"$f":"IF(AND('RAB input'!$F497=\"No\", $G47=0), \"TRUE\", ROUND('RAB tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=H$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=H$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!H48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=I$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=I$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!I48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=J$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=J$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!J48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=K$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=K$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!K48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=L$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=L$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!L48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=M$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=M$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!M48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=N$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=N$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!N48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=O$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=O$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!O48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=P$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=P$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!P48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Q$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Q48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=R$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=R$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!R48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=S$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=S$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!S48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=T$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=T$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!T48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=U$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=U$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!U48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=V$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=V$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!V48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=W$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=W$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!W48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=X$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=X$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!X48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Y$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Y48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Z$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Z48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AQ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AR$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AR48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AS$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AS48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AT$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AT48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AU$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AU48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AV$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AV48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AW$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AW48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AX$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AX48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AY$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AY48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AZ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D67","v":"Asset Class 41"},{"$f":"'RAB input'!$E67","v":0},{"$f":"IF(AND('RAB input'!$F498=\"No\", $G48=0), \"TRUE\", ROUND('RAB tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=H$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=H$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!H49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=I$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=I$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!I49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=J$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=J$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!J49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=K$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=K$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!K49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=L$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=L$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!L49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=M$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=M$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!M49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=N$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=N$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!N49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=O$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=O$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!O49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=P$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=P$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!P49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Q$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Q49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=R$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=R$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!R49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=S$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=S$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!S49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=T$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=T$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!T49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=U$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=U$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!U49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=V$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=V$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!V49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=W$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=W$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!W49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=X$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=X$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!X49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Y$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Y49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Z$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Z49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AQ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AR$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AR49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AS$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AS49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AT$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AT49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AU$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AU49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AV$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AV49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AW$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AW49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AX$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AX49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AY$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AY49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AZ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D68","v":"Asset Class 42"},{"$f":"'RAB input'!$E68","v":0},{"$f":"IF(AND('RAB input'!$F499=\"No\", $G49=0), \"TRUE\", ROUND('RAB tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=H$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=H$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!H50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=I$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=I$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!I50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=J$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=J$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!J50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=K$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=K$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!K50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=L$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=L$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!L50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=M$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=M$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!M50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=N$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=N$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!N50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=O$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=O$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!O50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=P$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=P$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!P50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Q$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Q50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=R$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=R$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!R50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=S$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=S$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!S50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=T$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=T$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!T50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=U$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=U$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!U50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=V$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=V$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!V50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=W$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=W$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!W50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=X$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=X$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!X50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Y$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Y50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Z$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Z50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AQ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AR$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AR50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AS$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AS50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AT$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AT50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AU$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AU50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AV$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AV50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AW$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AW50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AX$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AX50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AY$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AY50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AZ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D69","v":"Asset Class 43"},{"$f":"'RAB input'!$E69","v":0},{"$f":"IF(AND('RAB input'!$F500=\"No\", $G50=0), \"TRUE\", ROUND('RAB tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=H$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=H$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!H51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=I$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=I$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!I51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=J$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=J$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!J51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=K$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=K$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!K51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=L$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=L$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!L51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=M$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=M$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!M51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=N$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=N$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!N51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=O$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=O$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!O51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=P$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=P$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!P51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Q$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Q51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=R$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=R$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!R51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=S$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=S$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!S51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=T$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=T$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!T51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=U$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=U$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!U51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=V$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=V$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!V51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=W$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=W$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!W51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=X$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=X$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!X51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Y$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Y51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Z$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Z51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AQ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AR$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AR51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AS$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AS51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AT$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AT51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AU$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AU51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AV$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AV51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AW$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AW51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AX$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AX51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AY$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AY51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AZ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D70","v":"Asset Class 44"},{"$f":"'RAB input'!$E70","v":0},{"$f":"IF(AND('RAB input'!$F501=\"No\", $G51=0), \"TRUE\", ROUND('RAB tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=H$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=H$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!H52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=I$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=I$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!I52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=J$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=J$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!J52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=K$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=K$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!K52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=L$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=L$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!L52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=M$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=M$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!M52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=N$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=N$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!N52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=O$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=O$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!O52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=P$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=P$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!P52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Q$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Q52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=R$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=R$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!R52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=S$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=S$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!S52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=T$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=T$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!T52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=U$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=U$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!U52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=V$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=V$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!V52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=W$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=W$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!W52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=X$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=X$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!X52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Y$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Y52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Z$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Z52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AQ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AR$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AR52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AS$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AS52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AT$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AT52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AU$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AU52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AV$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AV52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AW$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AW52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AX$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AX52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AY$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AY52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AZ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D71","v":"Asset Class 45"},{"$f":"'RAB input'!$E71","v":0},{"$f":"IF(AND('RAB input'!$F502=\"No\", $G52=0), \"TRUE\", ROUND('RAB tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=H$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=H$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!H53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=I$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=I$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!I53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=J$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=J$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!J53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=K$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=K$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!K53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=L$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=L$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!L53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=M$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=M$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!M53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=N$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=N$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!N53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=O$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=O$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!O53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=P$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=P$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!P53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Q$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Q53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=R$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=R$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!R53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=S$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=S$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!S53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=T$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=T$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!T53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=U$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=U$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!U53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=V$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=V$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!V53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=W$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=W$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!W53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=X$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=X$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!X53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Y$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Y53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Z$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Z53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AQ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AR$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AR53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AS$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AS53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AT$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AT53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AU$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AU53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AV$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AV53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AW$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AW53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AX$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AX53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AY$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AY53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AZ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D72","v":"Asset Class 46"},{"$f":"'RAB input'!$E72","v":0},{"$f":"IF(AND('RAB input'!$F503=\"No\", $G53=0), \"TRUE\", ROUND('RAB tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=H$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=H$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!H54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=I$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=I$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!I54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=J$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=J$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!J54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=K$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=K$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!K54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=L$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=L$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!L54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=M$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=M$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!M54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=N$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=N$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!N54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=O$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=O$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!O54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=P$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=P$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!P54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Q$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Q54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=R$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=R$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!R54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=S$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=S$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!S54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=T$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=T$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!T54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=U$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=U$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!U54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=V$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=V$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!V54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=W$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=W$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!W54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=X$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=X$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!X54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Y$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Y54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Z$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Z54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AQ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AR$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AR54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AS$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AS54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AT$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AT54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AU$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AU54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AV$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AV54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AW$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AW54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AX$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AX54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AY$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AY54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AZ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D73","v":"Asset Class 47"},{"$f":"'RAB input'!$E73","v":0},{"$f":"IF(AND('RAB input'!$F504=\"No\", $G54=0), \"TRUE\", ROUND('RAB tracking summary'!$D55, 6)=ROUND($G54, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=H$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=H$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!H55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=I$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=I$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!I55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=J$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=J$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!J55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=K$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=K$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!K55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=L$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=L$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!L55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=M$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=M$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!M55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=N$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=N$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!N55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=O$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=O$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!O55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=P$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=P$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!P55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Q$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Q55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=R$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=R$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!R55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=S$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=S$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!S55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=T$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=T$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!T55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=U$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=U$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!U55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=V$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=V$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!V55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=W$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=W$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!W55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=X$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=X$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!X55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Y$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Y55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Z$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Z55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AQ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AR$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AR55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AS$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AS55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AT$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AT55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AU$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AU55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AV$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AV55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AW$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AW55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AX$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AX55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AY$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AY55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AZ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D74","v":"Asset Class 48"},{"$f":"'RAB input'!$E74","v":"Buildings - capital works"},{"$f":"IF(AND('RAB input'!$F505=\"No\", $G55=0), \"TRUE\", ROUND('RAB tracking summary'!$D56, 6)=ROUND($G55, 6))","v":true},20.628231252224904,{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=H$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=H$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!H56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=I$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=I$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!I56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=J$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=J$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!J56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=K$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=K$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!K56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=L$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=L$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!L56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=M$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=M$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!M56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=N$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=N$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!N56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=O$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=O$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!O56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=P$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=P$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!P56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Q$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Q56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=R$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=R$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!R56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=S$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=S$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!S56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=T$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=T$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!T56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=U$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=U$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!U56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=V$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=V$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!V56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=W$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=W$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!W56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=X$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=X$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!X56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Y$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Y56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Z$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Z56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AQ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57152631915366359},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AR$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AR56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":5.3015172729604355E-2},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AS$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AS56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":2.6858996341672884E-4},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AT$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AT56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AU$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AU56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AV$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AV56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AW$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AW56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AX$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AX56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AY$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AY56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AZ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D75","v":"Asset Class 49"},{"$f":"'RAB input'!$E75","v":"in-house software"},{"$f":"IF(AND('RAB input'!$F506=\"No\", $G56=0), \"TRUE\", ROUND('RAB tracking summary'!$D57, 6)=ROUND($G56, 6))","v":true},232.09382115285078,{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=H$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=H$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!H57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":76.659456050961822},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=I$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=I$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!I57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":60.002226339154994},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=J$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=J$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!J57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":47.063538843828198},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=K$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=K$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!K57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":33.418199772967455},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=L$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=L$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!L57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":14.950400145938287},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=M$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=M$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!M57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=N$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=N$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!N57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=O$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=O$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!O57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=P$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=P$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!P57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Q$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Q57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=R$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=R$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!R57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=S$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=S$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!S57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=T$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=T$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!T57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=U$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=U$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!U57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=V$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=V$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!V57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=W$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=W$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!W57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=X$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=X$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!X57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Y$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Y57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Z$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Z57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AQ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AR$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AR57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AS$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AS57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AT$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AT57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AU$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AU57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AV$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AV57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AW$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AW57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AX$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AX57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AY$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AY57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AZ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D76","v":"Asset Class 50"},{"$f":"'RAB input'!$E76","v":"Equity raising costs"},{"$f":"IF(AND('RAB input'!$F507=\"No\", $G57=0), \"TRUE\", ROUND('RAB tracking summary'!$D58, 6)=ROUND($G57, 6))","v":true},14.537218896100578,{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=H$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=H$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!H58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=I$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=I$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!I58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=J$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=J$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!J58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=K$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=K$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!K58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=L$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=L$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!L58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=M$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=M$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!M58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=N$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=N$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!N58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=O$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=O$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!O58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=P$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=P$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!P58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Q$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Q58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=R$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=R$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!R58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=S$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=S$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!S58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=T$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=T$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!T58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=U$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=U$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!U58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=V$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=V$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!V58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=W$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=W$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!W58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=X$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=X$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!X58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Y$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Y58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Z$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Z58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38226269963928367},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.38102435087812969},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.33336994317512886},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.33336994317512886},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.33336994317512886},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AQ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.33336994317512886},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AR$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AR58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.33336994317512886},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AS$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AS58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.33336994317512886},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AT$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AT58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.16059515370926272},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AU$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AU58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":3.707958591350629E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AV$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AV58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":3.707958591350629E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AW$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AW58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":3.707958591350629E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AX$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AX58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":3.3997285904099839E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AY$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AY58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AZ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":3872.9385581880933},{"$f":"SUM(H60:H109)","v":228.24844064540943},{"$f":"SUM(I60:I109)","v":201.68871640283999},184.52564336927068,163.87275985859964,140.1414472272823,128.22091500118265,122.7982854862905,120.77983131493156,119.63811313843016,117.11673692860295,116.04573482865618,113.13895486039937,112.21211094521912,111.32652796786716,110.48036631237703,109.67186854200028,108.89935571797473,108.16122388389398,107.45594070817624,106.78204227747528,106.1381300342034,105.52286785164895,104.96175986738986,104.3709837375785,103.83442900918563,103.32173400625062,102.83183663968457,102.36372214747435,101.9164209835284,90.712966437671255,22.709143074561275,10.36531082889887,8.4640298094968944,8.1076984033719643,7.7672057219088924,7.4418470293314725,6.7330159148452058,6.3945591540934545,6.1104584497164156,5.8391955197016756,5.5799866684249331,11.462999913285394,11.602988181360304,6.5799853308624385,9.7680065292234133,12.054998467985238,9.4646594747228878,12.861397292394697,14.076646814818872,17.073707833242686,15.300851644352989,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Subtransmission"},null,661.57396328009179,{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.742654392467927},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.218900677976027},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.719507601367475},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.243342109717457},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.78932385023721},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.356422719104877},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.943656524304288},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.550088757168837},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.174826467574569},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.817018237961431},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.475852251586115},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.150554450623602},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.84038677993842},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.544645512540914},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.26265965292934},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.993789414695055},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.737424768936776},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.492984060190508},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.259912686734769},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.037681842276974},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.825787316166046},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.623748349409123},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.431106543896703},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.247424822361605},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.072286436711856},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.905294022487684},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.746068697297193},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.594249201185328},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.449491076985645},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.311465888795247},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.17986047679975},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1008000144214911},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4527789616391305},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3386962192373102},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2299196509006913},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1262024578355425},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.027309320261796},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9330158635054331},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8431081489237853},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7573821885087253},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.675643482066459},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7284107785077234},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.0307724872251409},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1630833625592389},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.499665516063831},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.9287592380065064},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$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('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"Distribution system assets"},null,2871.8415091726183,{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":101.47901692984584},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":100.47434016984815},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":99.513345008111216},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":98.594132244710678},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":97.714885253631905},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":96.87386639260005},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":96.069413569004325},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":95.299936955130192},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":94.563915846207081},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":93.859895655063241},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":93.186485037447383},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":92.542353142336594},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":91.926226981795807},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":91.336888915191608},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":90.773174242787562},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":90.233968903966314},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":89.718207275528584},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":89.224870065718605},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":88.752982299813411},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":88.30161139329536},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":87.869865308799874},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":87.456890793195484},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":87.06187169131303},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":86.684027332990667},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":86.32261099024754},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":85.976908401536718},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":85.646236360161154},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":85.32994136406279},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":85.027398324316536},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":73.961968966649778},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0897510155352981},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8249792322511542},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5717192656315397},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3294706019084295},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.097754488781975},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.876112989269715},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6641080766927718},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4613207690104772},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2673503007926303},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0818133311929508},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9043431863584743},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7345891347776714},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5722156941351639},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4169019683032},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2683410131595827},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1262392299787312},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.4646594747228878},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.861397292394697},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.076646814818872},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.073707833242686},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.300851644352989},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$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('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BP$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'!$E20","v":"SCADA/Network control"},null,92.98523631420224,{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.130187552377404},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.811282452756533},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.956158373059832},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.3420197158906948},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.749117644023551},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7992941152188409},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.335556609097412},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.48100180344295},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4513498284344157},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9925187545312191},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9367494653693704},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$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('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D21","v":"Asset Class 4"},{"$f":"'TAB input'!$E21","v":"Non-network general assets - IT"},null,23.449591557542185,{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.724795778771094},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9195819552883506},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0068952677813048},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6070715900031249},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.79440926113732768},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39683770456098166},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$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('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D22","v":"Asset Class 5"},{"$f":"'TAB input'!$E22","v":"Non-network general assets - Other"},null,22.402269592338747,{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.050783400794149},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7661045230213608},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7196494101993598},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2762311042554848},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2513896890997058},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.338111464968688},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$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('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D23","v":"Asset Class 6"},{"$f":"'TAB input'!$E23","v":"Land"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D24","v":"Asset Class 7"},{"$f":"'TAB input'!$E24","v":"Secondary systems (pre 2016)"},null,6.4948215747993885,{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4948215747993885},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$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('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D25","v":"Asset Class 8"},{"$f":"'TAB input'!$E25","v":"Accelerated Depr - Distr assets (Contingent Project 1)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$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('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D26","v":"Asset Class 9"},{"$f":"'TAB input'!$E26","v":"Accelerated Depr - Distr assets (Contingent Project 2)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D27","v":"Asset Class 10"},{"$f":"'TAB input'!$E27","v":"Accelerated Depr - Distr assets (Contingent Project 3)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$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('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D28","v":"Asset Class 11"},{"$f":"'TAB input'!$E28","v":"Accelerated Depr - Distr assets (Other)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$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('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D29","v":"Asset Class 12"},{"$f":"'TAB input'!$E29","v":"Non-network leasehold land & buildings - 1 July 2021"},null,11.210150435971711,{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2357087071452022},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5855818885177904},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7724608799105934},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8722792120473466},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.74411974835077888},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$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('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D30","v":"Asset Class 13"},{"$f":"'TAB input'!$E30","v":"Non- Network Leasehold Land & Buildings - 2021-22"},null,0.20363658801935589,{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.719193237688187E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5740510794316431E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4411624861854504E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3194929559326446E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2080953240492732E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1061023898821177E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0127201658244583E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2722169633574457E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.4894139878790575E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7726988208330506E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.116492027086683E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5156852129464645E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9656012586848791E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4619579084191445E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0008344338989793E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.578641112689916E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1920912831480165E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8381757586414562E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5141394018405893E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2174596767136051E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9458270112608384E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6971268181168908E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9250049953901153E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$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('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D31","v":"Asset Class 14"},{"$f":"'TAB input'!$E31","v":"Non- Network Leasehold Land & Buildings - 2025-26"},null,0.67911191222015055,{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27164476488806016},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16298685893283613},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10573390084777988},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5498555020589709E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7457833926742353E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7899986041422546E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$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('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D33","v":"Asset Class 16"},{"$f":"'TAB input'!$E33","v":"Critical spares - network assets"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$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('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D34","v":"Asset Class 17"},{"$f":"'TAB input'!$E34","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D35","v":"Asset Class 18"},{"$f":"'TAB input'!$E35","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$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('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D36","v":"Asset Class 19"},{"$f":"'TAB input'!$E36","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$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('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$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('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$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('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$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('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$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('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$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('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D37","v":"Asset Class 20"},{"$f":"'TAB input'!$E37","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D38","v":"Asset Class 21"},{"$f":"'TAB input'!$E38","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$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('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D39","v":"Asset Class 22"},{"$f":"'TAB input'!$E39","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$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('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D40","v":"Asset Class 23"},{"$f":"'TAB input'!$E40","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$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('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$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('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D43","v":"Asset Class 26"},{"$f":"'TAB input'!$E43","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$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('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$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('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$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('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$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('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D48","v":"Asset Class 31"},{"$f":"'TAB input'!$E48","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":0},null,{"$f":"SUM(H91:XFD91)","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB 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:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$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('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$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('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D51","v":"Asset Class 34"},{"$f":"'TAB input'!$E51","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$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('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$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('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D54","v":"Asset Class 37"},{"$f":"'TAB input'!$E54","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$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('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D57","v":"Asset Class 40"},{"$f":"'TAB input'!$E57","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$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('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$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('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D60","v":"Asset Class 43"},{"$f":"'TAB input'!$E60","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$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('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$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('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D63","v":"Asset Class 46"},{"$f":"'TAB input'!$E63","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$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('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D65","v":"Asset Class 48"},{"$f":"'TAB input'!$E65","v":"Buildings - capital works"},null,15.864957999612292,{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222622585},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43953158222621558},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1598517890637447E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2252157754370019E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$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('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D66","v":"Asset Class 49"},{"$f":"'TAB input'!$E66","v":"in-house software"},null,166.23330976067768,{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":52.662104029717256},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":42.294665783478372},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":34.277949720905021},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.429458815168687},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.569131411408378},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$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('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!237:237, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D67","v":"Asset Class 50"},{"$f":"'TAB input'!$E67","v":"Equity raising costs"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$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('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!238:238, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[]
[]
[null,null,null,"Year",null,{"$f":"INDEX('TAB input'!$4:$4, 1, LOOKUP(2,1/('TAB input'!$10:$10<>\"\"),COLUMN('TAB input'!$10:$10))-2)","v":"2019-20"},{"$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":"2020-21"},{"$f":"IFERROR(IF(LEN(INDEX(TAB_years, 1, MATCH(G112, TAB_years, 0)))<>LEN(INDEX(TAB_years, 1, MATCH(G112, TAB_years, 0)+1)),\nINDEX(TAB_years, 1, MATCH(G112, TAB_years, 0)+1),\nIF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)), IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1))","v":"2021-22"},{"$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":"2022-23"},{"$f":"IF(LEN(I112)>4,CONCATENATE(LEFT(I112,4)+1&\"-\"&IF(RIGHT(I112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(I112, 2)=\"99\", \"00\", RIGHT(I112,2)+1)),I112+1)","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,null,null,"RFM actual TAB depreciation output"]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":0},{"$f":"SUM(H116:H165)","v":312.458517501237},312.68558740039208,382.82336847608985,376.7665247660654,388.07849375340294,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E18","v":"Subtransmission"},null,{"$f":"IF(COUNT($F116:F116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:G116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":42.694958431439282},{"$f":"IF(COUNT($F116:H116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":42.007693827541857},{"$f":"IF(COUNT($F116:I116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":54.725683576163519},{"$f":"IF(COUNT($F116:J116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":42.363548437738189},{"$f":"IF(COUNT($F116:K116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":29.391682619132155},{"$f":"IF(COUNT($F116:L116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:M116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:N116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:O116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:P116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Distribution system assets"},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:$4, 0)), 0)","v":181.5970359312409},{"$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:$4, 0)), 0)","v":166.20025112005021},{"$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:$4, 0)), 0)","v":209.02189909804997},{"$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:$4, 0)), 0)","v":223.30081708954344},{"$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:$4, 0)), 0)","v":243.90876140676619},{"$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":"SCADA/Network control"},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:$4, 0)), 0)","v":12.065118736801402},{"$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:$4, 0)), 0)","v":15.469118075399525},{"$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:$4, 0)), 0)","v":19.124774479641864},{"$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:$4, 0)), 0)","v":33.842440986328612},{"$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:$4, 0)), 0)","v":29.900648229893672},{"$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'!E21","v":"Non-network general assets - IT"},null,{"$f":"IF(COUNT($F119:F119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:G119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":40.01667717501833},{"$f":"IF(COUNT($F119:H119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":42.314861758418303},{"$f":"IF(COUNT($F119:I119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":45.707910149256804},{"$f":"IF(COUNT($F119:J119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":17.74635715984418},{"$f":"IF(COUNT($F119:K119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.167060855527682},{"$f":"IF(COUNT($F119:L119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:M119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:N119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:O119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:P119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"Non-network general assets - Other"},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:$4, 0)), 0)","v":3.6464297654298705},{"$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:$4, 0)), 0)","v":3.7041820443336078},{"$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:$4, 0)), 0)","v":3.8866610687328498},{"$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:$4, 0)), 0)","v":4.3270054980161392},{"$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:$4, 0)), 0)","v":4.3727322237648281},{"$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":"Land"},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'!E24","v":"Secondary systems (pre 2016)"},null,{"$f":"IF(COUNT($F122:F122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:G122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":21.649405249331299},{"$f":"IF(COUNT($F122:H122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":21.649405249331299},{"$f":"IF(COUNT($F122:I122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":21.649405249331299},{"$f":"IF(COUNT($F122:J122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":21.649405249331299},{"$f":"IF(COUNT($F122:K122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":21.649405249331299},{"$f":"IF(COUNT($F122:L122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:M122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:N122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:O122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:P122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Accelerated Depr - Distr assets (Contingent Project 1)"},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":"Accelerated Depr - Distr assets (Contingent Project 2)"},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":"Accelerated Depr - Distr assets (Contingent Project 3)"},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:$4, 0)), 0)","v":1.1244859663535569},{"$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:$4, 0)), 0)","v":1.1244859663535569},{"$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":"Accelerated Depr - Distr assets (Other)"},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:$4, 0)), 0)","v":0.61269603734796396},{"$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:$4, 0)), 0)","v":0.61269603734796396},{"$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'!E29","v":"Non-network leasehold land & buildings - 1 July 2021"},null,{"$f":"IF(COUNT($F127:F127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:G127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9867246977087794},{"$f":"IF(COUNT($F127:H127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9867246977087794},{"$f":"IF(COUNT($F127:I127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9867246977087794},{"$f":"IF(COUNT($F127:J127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9867246977087794},{"$f":"IF(COUNT($F127:K127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9867246977087794},{"$f":"IF(COUNT($F127:L127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:M127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:N127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:O127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:P127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":"Non- Network Leasehold Land & Buildings - 2021-22"},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:$4, 0)), 0)","v":2.0508620067789196E-2},{"$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:$4, 0)), 0)","v":1.877718853685488E-2},{"$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":"Non- Network Leasehold Land & Buildings - 2025-26"},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:$4, 0)), 0)","v":6.8088010014387815E-2},{"$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:$4, 0)), 0)","v":4.0852806008632683E-2},{"$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:$4, 0)), 0)","v":0.40310136908519079},{"$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'!E32","v":0},null,{"$f":"IF(COUNT($F130:F130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:G130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:H130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:I130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:J130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:K130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:L130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:M130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:N130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:O130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:P130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":"Critical spares - network assets"},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":0},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'!E35","v":0},null,{"$f":"IF(COUNT($F133:F133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:G133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:H133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:I133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:J133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:K133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:L133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:M133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:N133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:O133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:P133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 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'!E38","v":0},null,{"$f":"IF(COUNT($F136:F136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:G136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:H136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:I136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:J136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:K136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:L136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:M136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:N136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:O136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:P136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 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'!E41","v":0},null,{"$f":"IF(COUNT($F139:F139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:G139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:H139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:I139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:J139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:K139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:L139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:M139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:N139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:O139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:P139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 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'!E46","v":0},null,{"$f":"IF(COUNT($F144:F144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:G144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:H144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:I144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:J144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:K144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:L144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:M144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:N144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:O144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:P144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 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'!E49","v":0},null,{"$f":"IF(COUNT($F147:F147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:G147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:H147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:I147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:J147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:K147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:L147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:M147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:N147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:O147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:P147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 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'!E52","v":0},null,{"$f":"IF(COUNT($F150:F150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:G150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:H150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:I150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:J150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:K150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:L150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:M150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:N150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:O150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:P150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 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":"Buildings - capital works"},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:$4, 0)), 0)","v":0.397933064335589},{"$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:$4, 0)), 0)","v":0.43930906064868214},{"$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:$4, 0)), 0)","v":0.43953158222622585},{"$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:$4, 0)), 0)","v":0.43953158222622585},{"$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":"in-house software"},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:$4, 0)), 0)","v":5.254396555116343},{"$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:$4, 0)), 0)","v":15.407646604122101},{"$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:$4, 0)), 0)","v":24.402324131092417},{"$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:$4, 0)), 0)","v":29.965632503398691},{"$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:$4, 0)), 0)","v":43.840068331430153},{"$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:$4, 0)), 0)","v":0.81058895544927279},{"$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:$4, 0)), 0)","v":0.81058895544927279},{"$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:$4, 0)), 0)","v":0.81058895544927279},{"$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:$4, 0)), 0)","v":8.3700135853390645E-2},{"$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}]